| Revenue | — | — |
| EBITDA | DKK -5K | +0% |
| Net profit | DKK 2,5M | +81% |
| Total assets | DKK 15M | +21% |
| Equity | DKK 11,3M | +15% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 47 | -4 | -5 | -7 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 47 | -4 | -5 | -7 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -5 |
| Net financials | 1.122 | 56 | 793 | 442 | -569 | 1.192 | 2.245 | 2.487 | 695 | 152 | 2.029 | 1.568 | 1.367 | 2.468 |
| Profit before tax | 1.120 | 103 | 789 | 438 | -576 | 1.187 | 2.240 | 2.482 | 690 | 147 | 2.024 | 1.563 | 1.362 | 2.463 |
| Tax | 25 | 5 | -17 | -3 | -31 | 0 | -1 | 1 | -2 | -1 | -1 | -1 | -0 | -0 |
| Net profit | 1.095 | 98 | 806 | 440 | -545 | 1.187 | 2.241 | 2.481 | 691 | 148 | 2.025 | 1.564 | 1.362 | 2.463 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.340 | 13.301 | 13.430 | 14.113 | 13.872 | 14.969 | 17.280 | 12.763 | 13.044 | 12.688 | 13.738 | 13.705 | 12.399 | 15.022 |
| Equity | 3.382 | 3.080 | 3.686 | 3.727 | 3.181 | 4.368 | 6.210 | 8.090 | 8.182 | 7.730 | 9.755 | 9.919 | 9.881 | 11.344 |
| Long-term debt | 588 | 196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.370 | 10.025 | 9.744 | 10.386 | 10.690 | 10.600 | 11.070 | 4.673 | 4.862 | 4.959 | 3.983 | 3.786 | 2.518 | 3.678 |
| Total debt | 8.958 | 10.221 | 9.744 | 10.386 | 10.690 | 10.600 | 11.070 | 4.673 | 4.862 | 4.959 | 3.983 | 3.786 | 2.518 | 3.678 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JR Founder | Founder | 1998 | — | — |
LP | Founder | 1998 | — | — |
OS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SUNN HOLDING ApS | Company | 50.0% | 50.0% | 1998 |
NAPERGOY ApS | Company | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Reinholdt Rasmussen | Founder | 0 companies |
| Lars Peter Skaarup Goodt Wilhelmsen | Founder | 0 companies |
| Otto Strandvig | Management | 0 companies |
| Steen Rosenfalck | Board of Directors | 0 companies |
| Robert Sunn Pedersen | Chairman | 0 companies |