| Revenue | DKK 2,5M | +47% |
| EBITDA | DKK 1,5M | +85% |
| Net profit | DKK 610K | +320% |
| Total assets | DKK 5,8M | +11% |
| Equity | DKK 835K | -80% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2.195 | 2.857 | 1.524 | -34 | 8 | 1.528 | 439 | 1.067 | 1.089 | 1.326 | 1.591 | 1.679 | 2.475 |
| Staff expenses | -2.253 | -2.117 | -1.128 | -819 | -711 | -515 | -504 | -521 | -511 | -607 | -864 | -890 | -1.013 |
| EBITDA | 735 | 740 | 396 | -853 | -703 | 1.013 | -65 | 505 | 579 | 719 | 701 | 789 | 1.462 |
| Depreciation & amort. | -339 | -390 | -320 | -212 | -188 | -344 | -261 | -332 | -379 | -377 | -357 | -500 | -629 |
| EBIT | 396 | 351 | 76 | -1.065 | -891 | 669 | -326 | 173 | 199 | 342 | 344 | 289 | 833 |
| Net financials | -922 | -660 | -826 | 902 | 1.253 | -10 | -7 | -8 | -26 | -17 | -24 | -9 | -49 |
| Profit before tax | -338 | -310 | -749 | -163 | 362 | 659 | -333 | 165 | 173 | 325 | 320 | 280 | 784 |
| Tax | 98 | 99 | 14 | -282 | -208 | 70 | -71 | 37 | 41 | 81 | -0 | 135 | 173 |
| Net profit | -436 | -409 | -763 | 120 | 569 | 589 | -262 | 128 | 132 | 243 | 320 | 145 | 610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.709 | 2.659 | 3.091 | 2.765 | 1.917 | 4.599 | 3.875 | 4.264 | 4.223 | 4.849 | 6.017 | 5.245 | 5.803 |
| Equity | 860 | 451 | -312 | -192 | 377 | 3.412 | 3.151 | 3.279 | 3.411 | 3.654 | 3.974 | 4.120 | 835 |
| Long-term debt | 0 | 0 | 0 | 0 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.809 |
| Short-term debt | -3.849 | 2.208 | 3.402 | 2.957 | 1.502 | 1.187 | 724 | 985 | 812 | 1.195 | 2.042 | 1.094 | 1.159 |
| Total debt | -3.849 | 2.208 | 3.402 | 2.957 | 1.540 | 1.187 | 724 | 985 | 812 | 1.195 | 2.042 | 1.094 | 4.968 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1993 | — | — |
RH Management | Management | 2026 | — | — |
BA Audit | Audit | 1995 | — | — |
VO Management | Management | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O-Blue Holding ApS | Company | 100.0% | 100.0% | 2024 |
KARIN HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Rikke Hansen | Management | 0 companies |
| Bjarne Albrechtsen | Audit | 0 companies |
| Vagn Oluf Hansen | Management | 0 companies |