| Revenue | DKK -17K | -94% |
| EBITDA | DKK -17K | +94% |
| Net profit | DKK 17,1M | +94% |
| Total assets | DKK 121,4M | +12% |
| Equity | DKK 119,2M | +12% |
| Employees | — | — |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | -15 | -29 | -60 | 22 | — | -74 | -57 | 306 | 73 | 65 | 279 | -147 | -268 | -17 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | -15 | -29 | -60 | 22 | 9.761 | -74 | -57 | 306 | 73 | 65 | 279 | -147 | -268 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -15 | -22 | -22 | -0 | -80 | -103 | -173 | -244 | -244 | -189 | -189 | -191 | -198 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | -15 | -44 | -82 | 0 | 9.761 | -154 | -160 | 133 | -171 | -179 | 90 | -336 | -459 | -215 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.683 | 4.253 | 3.527 | 7.678 | 0 | 8.416 | 3.201 | 10.370 | 9.635 | 12.784 | 13.286 | 19.944 | 9.318 | 17.420 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | 3.668 | 4.209 | 3.445 | 7.678 | 9.761 | 8.262 | 3.041 | 10.503 | 9.464 | 12.605 | 13.376 | 19.608 | 8.859 | 17.205 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 18 | -18 | -35 | -0 | -0 | -38 | -60 | 49 | -14 | -12 | -2 | 240 | 25 | 88 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | 3.649 | 4.227 | 3.480 | 7.678 | 9.761 | 8.300 | 3.101 | 10.454 | 9.478 | 12.617 | 13.378 | 19.368 | 8.834 | 17.117 |
| Item | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.762 | 14.937 | 17.720 | 27.228 | 34.525 | 45.409 | 50.900 | 67.510 | 74.500 | 83.696 | 90.063 | 107.466 | 108.766 | 121.434 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | 8.614 | 12.842 | 16.071 | 23.499 | 128 | 40.236 | 42.537 | 52.191 | 60.869 | 71.686 | 83.264 | 100.832 | 106.866 | 119.183 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 951 | 901 | 822 | 0 | 2.341 | 6.957 | 12.206 | 11.589 | 7.118 | 6.490 | 6.355 | 1.657 | 1.658 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 717 | 837 | 748 | 2.907 | 0 | 2.832 | 1.406 | 3.113 | 2.042 | 4.892 | 309 | 279 | 243 | 593 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 717 | 1.788 | 1.649 | 3.729 | 0 | 5.173 | 8.363 | 15.319 | 13.631 | 12.010 | 6.799 | 6.634 | 1.900 | 2.251 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Founder | Founder | 1999 | — | — |
PJ Founder | Founder | 1999 | — | — |
SA | Audit | 1999 | — | — |
MH Founder | Founder | 1999 | — | — |
OI Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Mogensen | Founder | 0 companies |
| Per Just Iversen | Founder | 0 companies |
| Svend Aage Nedergaard | Audit | 0 companies |
| Mikael Hedegaard Højbjerg | Founder | 0 companies |
| Ole Iversen | Founder | 0 companies |