| Revenue | DKK -135K | +770% |
| EBITDA | DKK -135K | -770% |
| Net profit | DKK 234K | -86% |
| Total assets | DKK 12,2M | +1% |
| Equity | DKK 11,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20 | 20 | 20 | 20 | 20 | -55 | -84 | 0 | -53 | -12 | -55 | -16 | -135 |
| Staff expenses | -300 | -266 | -292 | -342 | -374 | -337 | -250 | -275 | -167 | -29 | -0 | -0 | -0 |
| EBITDA | -455 | -440 | -436 | -440 | -462 | -391 | -333 | -339 | -19 | -41 | -55 | -16 | -135 |
| Depreciation & amort. | -39 | -0 | -9 | -57 | -64 | -64 | -62 | -0 | 100 | -0 | -0 | -0 | -0 |
| EBIT | -494 | -440 | -444 | -497 | -526 | -455 | -395 | -339 | -119 | -41 | -55 | -16 | -135 |
| Net financials | 1.114 | 682 | 576 | 451 | 32 | 463 | -210 | 1.065 | 1.265 | 2.090 | 128 | 2.028 | 701 |
| Profit before tax | 620 | 281 | 132 | -46 | -494 | 8 | -605 | 726 | 1.146 | 2.048 | 73 | 2.012 | 567 |
| Tax | 2 | 34 | 40 | 1 | -18 | 33 | -25 | -55 | -0 | 374 | 39 | 343 | 332 |
| Net profit | 618 | 247 | 92 | -48 | -477 | -25 | -579 | 781 | 1.146 | 1.674 | 34 | 1.670 | 234 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.450 | 7.648 | 7.741 | 7.889 | 7.279 | 7.336 | 6.558 | 7.379 | 8.536 | 10.614 | 10.039 | 12.045 | 12.170 |
| Equity | 7.276 | 7.493 | 7.585 | 7.537 | 7.060 | 7.035 | 6.313 | 7.094 | 8.240 | 9.914 | 9.948 | 11.578 | 11.812 |
| Long-term debt | 0 | 0 | 0 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 174 | 155 | 156 | 215 | 219 | 268 | 212 | 284 | 296 | 700 | 91 | 467 | 358 |
| Total debt | 174 | 155 | 156 | 352 | 219 | 268 | 212 | 284 | 296 | 700 | 91 | 467 | 358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Founder | Founder | 1995 | — | — |
NB Founder | Founder | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Lund-Thomsen | Founder | 0 companies |
| Niels Bent Jespersen | Founder | 0 companies |
| Peter Beck Nielsen | Board of Directors | 0 companies |
| Bente Yde Enert | Board of Directors | 0 companies |