| Revenue | DKK 6,6M | +62% |
| EBITDA | DKK 6M | +85% |
| Net profit | DKK 5,6M | +85% |
| Total assets | DKK 76,6M | -4% |
| Equity | DKK 60,2M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.488 | 2.522 | 2.586 | 2.565 | 2.554 | 2.294 | 2.172 | 2.297 | 2.450 | 3.598 | 3.850 | 4.103 | 6.649 |
| Staff expenses | -530 | -561 | -739 | -803 | -595 | -703 | -936 | -447 | -526 | -571 | -565 | -882 | -681 |
| EBITDA | 1.959 | 1.961 | 1.847 | 1.763 | 1.959 | 1.591 | 1.236 | 1.850 | 1.923 | 3.027 | 3.286 | 3.221 | 5.968 |
| Depreciation & amort. | 359 | -312 | -332 | -380 | -449 | -328 | -393 | -332 | -340 | -498 | -718 | -1.006 | -948 |
| EBIT | 1.600 | 1.650 | 1.515 | 1.382 | 1.510 | 1.263 | 842 | 1.518 | 1.584 | 2.529 | 2.568 | 2.215 | 5.020 |
| Net financials | -2.184 | -2.580 | -1.811 | 616 | 2.180 | 1.913 | 297 | -877 | 1.381 | -3.250 | 4.817 | 1.392 | 2.462 |
| Profit before tax | -584 | -930 | -296 | 1.999 | 3.690 | 3.175 | 1.139 | 641 | 2.965 | -721 | 7.385 | 3.607 | 7.483 |
| Tax | 141 | 442 | 102 | 224 | 232 | 436 | 93 | 19 | 194 | 388 | 684 | 575 | 1.875 |
| Net profit | -725 | -1.372 | -399 | 1.775 | 3.458 | 2.739 | 1.046 | 622 | 2.771 | -1.109 | 6.701 | 3.032 | 5.607 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.909 | 25.173 | 22.633 | 24.089 | 26.883 | 28.674 | 28.507 | 28.829 | 31.132 | 30.259 | 35.891 | 80.164 | 76.578 |
| Equity | 2.293 | 921 | 521 | 2.295 | 5.652 | 8.288 | 9.228 | 9.742 | 12.402 | 11.179 | 17.766 | 54.727 | 60.212 |
| Long-term debt | 0 | 19.475 | 19.658 | 19.562 | 18.129 | 17.358 | 16.566 | 15.537 | 14.556 | 13.099 | 12.499 | 6.416 | 0 |
| Short-term debt | 18.733 | 3.915 | 1.672 | 1.446 | 2.319 | 2.233 | 1.927 | 2.753 | 3.306 | 5.131 | 4.788 | 8.617 | 15.034 |
| Total debt | 18.733 | 23.390 | 21.330 | 21.008 | 20.448 | 19.592 | 18.493 | 18.290 | 17.862 | 18.230 | 17.287 | 15.033 | 15.034 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Founder | Founder | 1993 | — | — |
EM | Audit | 2004 | — | — |
EH Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Oldenborg | Founder | 0 companies |
| Ernst Meldgaard Henriksen | Audit | 0 companies |
| Erik Henning Oldenborg | Founder | 0 companies |
| Helga Karoline Martha Oldenborg | Board of Directors | 0 companies |
| Jesper Beenfeldt Oldenborg | Chairman | 0 companies |
| Sandra Beenfeldt Oldenborg | Board of Directors | 0 companies |