| Revenue | DKK 1M | +99% |
| EBITDA | DKK 1M | +99% |
| Net profit | DKK 754K | +84% |
| Total assets | DKK 3,3M | -28% |
| Equity | DKK 1,2M | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -120 | -49 | 43 | 391 | 524 | 573 | 473 | 150 | 141 | 132 | -308 | 516 | 1.027 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -120 | -49 | 43 | 391 | 524 | 573 | 473 | 150 | 141 | 132 | -308 | 516 | 1.027 |
| Depreciation & amort. | 12 | -12 | 12 | -50 | -50 | -50 | -50 | -50 | -50 | -50 | 50 | -50 | -7 |
| EBIT | -133 | -61 | 31 | 341 | 474 | 522 | 422 | 99 | 91 | 81 | -359 | 466 | 1.020 |
| Net financials | -81 | -213 | -133 | -123 | -118 | -103 | -86 | -82 | -104 | -85 | -85 | -92 | -54 |
| Profit before tax | -213 | -274 | -102 | 218 | 356 | 420 | 336 | 17 | -14 | -3 | -444 | 374 | 966 |
| Tax | -53 | -71 | -28 | 35 | 78 | 81 | 78 | 4 | -3 | -1 | -98 | -36 | 213 |
| Net profit | -160 | -203 | -74 | 183 | 277 | 338 | 258 | 13 | -11 | -3 | -346 | 410 | 754 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.181 | 5.202 | 5.128 | 5.201 | 5.670 | 5.451 | 5.099 | 5.128 | 5.722 | 4.736 | 4.854 | 4.640 | 3.327 |
| Equity | 75 | 472 | 397 | 580 | 858 | 1.196 | 1.458 | 1.472 | 1.461 | 1.458 | 1.112 | 1.523 | 1.185 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.949 | 4.605 | 4.624 | 4.453 | 4.546 | 3.879 | 3.188 | 3.200 | 3.800 | 2.789 | 3.257 | 2.644 | 1.978 |
| Total debt | 4.949 | 4.605 | 4.624 | 4.453 | 4.546 | 3.879 | 3.188 | 3.200 | 3.800 | 2.789 | 3.257 | 2.644 | 1.978 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TO Management | Management | 1999 | — | — |
SS Management | Management | 1998 | — | — |
CE | Audit | 1998 | — | — |
EM | Audit | 2004 | — | — |
JO Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OS-HOLDING A/S | Company | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Oldenborg | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Ernst Meldgaard Henriksen | Audit | 0 companies |
| Jeanette Oldenborg | Management | 0 companies |