| Revenue | DKK -212K | +6% |
| EBITDA | DKK -332K | -4% |
| Net profit | DKK -780K | -123% |
| Total assets | DKK 31,1M | -10% |
| Equity | DKK 31M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -38 | -40 | -60 | -30 | 148 | -26 | -31 | -89 | -201 | -212 |
| Staff expenses | -0 | -0 | -0 | -0 | -131 | -120 | -120 | -121 | -120 | -121 | -137 | -120 | -120 | -120 |
| EBITDA | -17 | -11 | -13 | -15 | -169 | -160 | -180 | -152 | 28 | -147 | -167 | -209 | -321 | -332 |
| Depreciation & amort. | -0 | -0 | -0 | -118 | -118 | -118 | -118 | -118 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -17 | -11 | -13 | -133 | -286 | -278 | -298 | -269 | 28 | -147 | -167 | -209 | -321 | -332 |
| Net financials | 3.153 | 1.853 | 1.926 | 2.230 | 481 | 3.129 | -865 | -1.256 | 1.255 | 10.894 | 3.437 | 4.984 | 4.752 | -665 |
| Profit before tax | 3.135 | 1.841 | 1.912 | 2.097 | 285 | 2.851 | -1.163 | -1.525 | 1.283 | 10.746 | 3.269 | 4.775 | 4.431 | -998 |
| Tax | 329 | 312 | 232 | 355 | 45 | 139 | -252 | -320 | 251 | 2.379 | 719 | 1.098 | 975 | -218 |
| Net profit | 2.807 | 1.530 | 1.681 | 1.742 | 240 | 2.713 | -911 | -1.205 | 1.032 | 8.367 | 2.550 | 3.676 | 3.456 | -780 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 31.966 | 34.328 | 34.706 | 35.886 | 34.906 | 37.123 | 35.718 | 34.009 | 34.540 | 44.368 | 42.515 | 42.057 | 34.492 | 31.120 |
| Equity | 31.204 | 32.233 | 33.414 | 35.157 | 34.897 | 37.110 | 35.698 | 33.993 | 34.525 | 42.392 | 41.942 | 33.218 | 33.674 | 31.032 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 762 | 2.095 | 1.291 | 729 | 9 | 13 | 20 | 15 | 15 | 1.976 | 574 | 8.839 | 818 | 87 |
| Total debt | 762 | 2.095 | 1.291 | 729 | 9 | 13 | 20 | 15 | 15 | 1.976 | 574 | 8.839 | 818 | 87 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Audit | Audit | 1999 | — | — |
KS Audit | Audit | 1999 | — | — |
OB Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Henrik Hansen | Audit | 0 companies |
| Kristen Skjødt | Audit | 0 companies |
| Oluf Bagge Hjortlund | Founder | 0 companies |
| Anders Lybæk Larsen | Board of Directors | 0 companies |
| Søren Lybæk Larsen | Board of Directors | 0 companies |