| Revenue | DKK 293K | +9% |
| EBITDA | DKK 293K | +9% |
| Net profit | DKK 15K | -86% |
| Total assets | DKK 6,3M | +0% |
| Equity | DKK 415K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.050 | 581 | -93 | — | 253 | 162 | 222 | 165 | -13 | 315 | -7 | 268 | 293 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 39 | -357 | -1.031 | 0 | 253 | 162 | 222 | 165 | -13 | 315 | -7 | 268 | 293 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -58 | -58 | -58 | -58 | -58 | -58 | -58 | -53 | -48 |
| EBIT | 39 | -357 | -1.031 | 0 | 196 | 105 | 164 | 107 | -71 | 257 | -64 | 215 | 245 |
| Net financials | -154 | -190 | -254 | 0 | -206 | -217 | -221 | -223 | -258 | -369 | -258 | -76 | -50 |
| Profit before tax | -115 | -546 | -1.285 | 0 | -11 | -112 | -57 | -116 | -329 | -111 | -323 | 139 | 195 |
| Tax | -27 | -136 | -310 | -0 | 30 | -24 | -11 | -25 | -20 | -25 | -27 | 31 | 180 |
| Net profit | -87 | -410 | -975 | 0 | -40 | -88 | -46 | -90 | -309 | -87 | -296 | 109 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.186 | 0 | 0 | 0 | 5.617 | 5.437 | 5.681 | 5.718 | 5.732 | 6.090 | 6.158 | 6.294 | 6.301 |
| Equity | -500 | 0 | 0 | 0 | -2.308 | -2.396 | -2.441 | -2.531 | -2.840 | -2.927 | 65 | 400 | 415 |
| Long-term debt | 2.170 | 0 | 0 | 0 | 1.516 | 1.336 | 865 | 794 | 722 | 652 | 581 | 518 | 456 |
| Short-term debt | 5.516 | 0 | 0 | 0 | 6.408 | 6.496 | 7.257 | 7.455 | 7.850 | 8.365 | 5.512 | 5.376 | 5.430 |
| Total debt | 7.686 | 0 | 0 | 0 | 7.924 | 7.832 | 8.122 | 8.249 | 8.572 | 9.017 | 6.093 | 5.895 | 5.886 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CC Management | Management | 1999 | — | — |
OS Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ÍDE BYG A/S | Company | 66.7% | 66.7% | 2007 |
| Individual | 25.0% | 25.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Charles Christensen | Management | 0 companies |
| Oystein Sigurd Jensen | Founder | 0 companies |