| Revenue | DKK -36K | +29% |
| EBITDA | DKK -181K | +88% |
| Net profit | DKK -2M | +20% |
| Total assets | DKK 28M | -7% |
| Equity | DKK 24,5M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -35 | -22 | -38 | -26 | -47 | -32 | -26 | -27 | -52 | -32 | -26 | -32 | -28 | -36 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -100 | -170 | -180 | -80 | -145 |
| EBITDA | -252 | -22 | -38 | -26 | -47 | -282 | -26 | -27 | -260 | -302 | -196 | -212 | -1.508 | -181 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -252 | -22 | -38 | -26 | -47 | -282 | -26 | -27 | -260 | -302 | -196 | -212 | -1.508 | -181 |
| Net financials | 2.444 | 3.334 | 2.343 | -3.570 | 3.155 | -1.053 | 1.460 | 6.177 | 1.349 | 2.421 | -1.186 | -1.223 | -820 | -1.855 |
| Profit before tax | 2.192 | 3.312 | 2.305 | -3.595 | 3.109 | -1.334 | 1.435 | 6.151 | 1.089 | 2.119 | -1.561 | -1.660 | -2.583 | -2.277 |
| Tax | 41 | 58 | 62 | 29 | 16 | -34 | 19 | 0 | 103 | 257 | 109 | -82 | -68 | -257 |
| Net profit | 2.151 | 3.254 | 2.243 | -3.624 | 3.092 | -1.301 | 1.416 | 6.151 | 986 | 1.862 | -1.670 | -1.579 | -2.514 | -2.020 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.278 | 22.379 | 24.534 | 20.743 | 25.821 | 25.016 | 26.576 | 32.509 | 33.488 | 35.436 | 33.960 | 32.229 | 29.998 | 27.965 |
| Equity | 18.766 | 21.922 | 23.865 | 19.941 | 24.456 | 23.393 | 24.708 | 30.559 | 31.245 | 32.808 | 31.024 | 29.331 | 26.663 | 24.521 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 512 | 456 | 669 | 802 | 1.364 | 1.624 | 1.868 | 1.950 | 2.243 | 2.628 | 2.798 | 2.898 | 3.335 | 3.444 |
| Total debt | 512 | 456 | 669 | 802 | 1.364 | 1.624 | 1.868 | 1.950 | 2.243 | 2.628 | 2.798 | 2.898 | 3.335 | 3.444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KS Audit | Audit | 1997 | — | — |
OB Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kristen Skjødt | Audit | 0 companies |
| Oluf Bagge Hjortlund | Founder | 0 companies |