| Revenue | DKK 194K | +67% |
| EBITDA | DKK 194K | +67% |
| Net profit | DKK 188K | +66% |
| Total assets | DKK 327K | +20% |
| Equity | DKK -1,5M | +11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -31 | -39 | 124 | 362 | 117 | 165 | 101 | 75 | 88 | 142 | 116 | 194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -31 | -39 | 124 | 362 | 117 | 165 | 101 | 75 | 88 | 142 | 116 | 194 |
| Depreciation & amort. | -0 | -0 | -0 | 2 | 6 | -0 | -6 | -6 | -7 | -6 | -0 | -6 | -7 |
| EBIT | -9 | -31 | -39 | 122 | 355 | 117 | 159 | 95 | 68 | 83 | 142 | 110 | 187 |
| Net financials | -286 | 45 | 216 | 226 | -104 | 32 | -63 | 30 | 14 | 13 | -36 | 3 | 1 |
| Profit before tax | -295 | 14 | 178 | 348 | 251 | 149 | 97 | 124 | 82 | 96 | 106 | 113 | 188 |
| Tax | -0 | 0 | -0 | -0 | 11 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -295 | 14 | 178 | 348 | 239 | 160 | 97 | 124 | 82 | 96 | 106 | 113 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.836 | 2.604 | 2.800 | 701 | 862 | 704 | 589 | 591 | 496 | 415 | 306 | 273 | 327 |
| Equity | -3.205 | -3.192 | -3.014 | -2.666 | -2.427 | -2.267 | -2.170 | -2.046 | -1.964 | -1.868 | -1.762 | -1.649 | -1.461 |
| Long-term debt | 125 | 125 | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.916 | 5.671 | 5.690 | 3.367 | 3.277 | 2.970 | 2.759 | 2.636 | 2.460 | 2.283 | 2.069 | 1.922 | 1.787 |
| Total debt | 6.041 | 5.796 | 5.815 | 3.367 | 3.277 | 2.970 | 2.759 | 2.636 | 2.460 | 2.283 | 2.069 | 1.922 | 1.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO | Founder | 1998 | — | — |
PØ Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Ole Mortensen Østergaard | Founder | 0 companies |
| Per Østergaard | Management | 0 companies |