| Revenue | DKK -27K | +108% |
| EBITDA | DKK -147K | -1018% |
| Net profit | DKK 6,9M | +5476% |
| Total assets | DKK 10,4M | +101% |
| Equity | DKK 5,5M | +2414% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | -9 | -10 | -11 | -11 | -11 | -9 | -10 | -9 | -10 | -11 | -12 | -13 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -120 |
| EBITDA | -1.508 | -9 | -10 | -11 | -11 | -11 | -9 | -10 | -9 | -10 | -11 | -12 | -13 | -147 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.508 | -9 | -10 | -11 | -11 | -11 | -9 | -10 | -9 | -10 | -11 | -12 | -13 | -147 |
| Net financials | 1.177 | -62 | 73 | 101 | 348 | 217 | 77 | 21 | 21 | 34 | 32 | 6 | -150 | 7.000 |
| Profit before tax | -330 | -71 | 63 | 90 | 336 | 206 | 68 | 11 | 12 | 24 | 22 | -7 | -163 | 6.852 |
| Tax | -98 | -93 | -81 | -70 | -56 | -41 | -40 | -52 | -40 | -39 | -39 | -45 | -35 | -28 |
| Net profit | -232 | 22 | 145 | 160 | 392 | 247 | 108 | 63 | 52 | 62 | 61 | 39 | -128 | 6.880 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.872 | 6.586 | 6.623 | 6.989 | 6.778 | 6.785 | 5.471 | 5.441 | 5.406 | 5.388 | 5.459 | 5.179 | 5.174 | 10.400 |
| Equity | 325 | 284 | 330 | 390 | 681 | 824 | 532 | 487 | 539 | 602 | 548 | 469 | 219 | 5.499 |
| Long-term debt | 4.007 | 3.965 | 3.821 | 3.676 | 2.862 | 2.512 | 2.393 | 2.035 | 1.677 | 1.319 | 958 | 0 | 0 | 0 |
| Short-term debt | 2.540 | 2.338 | 2.472 | 2.923 | 3.236 | 3.448 | 2.546 | 2.919 | 3.190 | 3.467 | 3.953 | 4.710 | 4.956 | 4.901 |
| Total debt | 6.547 | 6.303 | 6.293 | 6.599 | 6.097 | 5.961 | 4.939 | 4.954 | 4.867 | 4.786 | 4.911 | 4.710 | 4.956 | 4.901 |
| 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 |