| Revenue | DKK 1,6M | -4% |
| EBITDA | DKK 1,4M | +3% |
| Net profit | DKK 286K | -69% |
| Total assets | DKK 16,8M | +31% |
| Equity | DKK 12M | +2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.243 | 1.292 | 1.445 | 1.656 | 1.598 |
| Staff expenses | -300 | -300 | -350 | -300 | -200 |
| EBITDA | 487 | 992 | 1.095 | 1.356 | 1.398 |
| Depreciation & amort. | -667 | -649 | -677 | -693 | -703 |
| EBIT | -179 | 342 | 418 | 663 | 695 |
| Net financials | -96 | -86 | 358 | 517 | -327 |
| Profit before tax | -276 | 257 | 776 | 1.180 | 367 |
| Tax | -68 | 35 | 202 | 260 | 81 |
| Net profit | -207 | 221 | 575 | 920 | 286 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 11.006 | 11.335 | 11.994 | 12.837 | 16.764 |
| Equity | 9.953 | 10.175 | 10.749 | 11.669 | 11.955 |
| Long-term debt | 307 | 301 | 440 | 640 | 551 |
| Short-term debt | 872 | 985 | 932 | 781 | 4.384 |
| Total debt | 872 | 985 | 932 | 781 | 4.384 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OS Management | Management | 2024 |
PS Founder | Founder | 1997 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Board of Directors | 2006 – 2008 | |
| Chairman | 2002 – 2006 | |
| Board of Directors | 2006 – 2008 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2024 | |
| Company | 25–33.32% | 25–33.32% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schou Frandsen | Management | 0 companies |
| Preben Schou Frandsen | Founder | 0 companies |
| Lene Schou Frandsen | Board of Directors | 0 companies |
| Anne-Lise Frandsen | Chairman | 0 companies |
| Claus Schou Frandsen | Board of Directors | 0 companies |