| Revenue | DKK 75K | +135% |
| EBITDA | DKK 75K | +135% |
| Net profit | DKK 58K | +131% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK 646K | +10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -56 | 32 | -13 | 45 | 64 | 47 | 18 | -3 | 16 | 11 | 21 | 35 | 32 | 75 |
| Staff expenses | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 313 | 32 | 62 | 45 | 64 | 47 | 18 | -3 | 16 | 11 | 21 | 35 | 32 | 75 |
| Depreciation & amort. | 198 | -4 | 37 | -3 | -3 | -1 | -0 | -250 | -7 | -7 | -7 | -7 | -0 | -0 |
| EBIT | 115 | 28 | 24 | 42 | 61 | 46 | 18 | -253 | 8 | 4 | 14 | 28 | 32 | 75 |
| Net financials | 20 | -9 | -26 | -9 | -9 | -12 | -12 | -2 | -4 | -4 | -4 | -1 | 0 | 0 |
| Profit before tax | 135 | 19 | -2 | 33 | 51 | 34 | 5 | -255 | 5 | 0 | 11 | 27 | 32 | 75 |
| Tax | -0 | -0 | -0 | 6 | 12 | 8 | 1 | -0 | -0 | 0 | 2 | 6 | 7 | 17 |
| Net profit | 135 | 19 | -2 | 27 | 39 | 26 | 4 | -255 | 5 | -0 | 9 | 21 | 25 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.825 | 2.634 | 1.574 | 1.644 | 1.757 | 1.750 | 1.749 | 1.461 | 1.382 | 1.266 | 1.152 | 1.504 | 1.745 | 1.686 |
| Equity | 670 | 689 | 687 | 714 | 754 | 780 | 784 | 529 | 533 | 533 | 542 | 563 | 588 | 646 |
| Long-term debt | 500 | 1.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 655 | 943 | 887 | 930 | 1.003 | 971 | 965 | 933 | 849 | 733 | 610 | 941 | 1.157 | 1.040 |
| Total debt | 1.155 | 1.945 | 887 | 930 | 1.003 | 971 | 965 | 933 | 849 | 733 | 610 | 941 | 1.157 | 1.040 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CH | Audit | 1996 | — | — |
OV Founder | Founder | 1996 | — | — |
BA Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Haahr Danielsen | Audit | 0 companies |
| Ove Vilmun | Founder | 0 companies |
| Bettina Annette Vilmun-Jaltved | Management | 0 companies |