| Revenue | DKK 115K | -10% |
| EBITDA | DKK 115K | +34% |
| Net profit | DKK 135K | -5% |
| Total assets | DKK 2,2M | +4% |
| Equity | DKK 2,2M | +3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.557 | 1.286 | 1.417 | 1.272 | 1.362 | 1.421 | 1.514 | 1.460 | 1.506 | 1.684 | 873 | 128 | 115 |
| Staff expenses | -1.044 | -1.029 | -1.030 | -949 | -1.003 | -1.054 | -1.101 | -1.092 | -1.502 | -1.786 | -890 | -41 | -0 |
| EBITDA | 284 | 257 | 387 | 322 | 359 | 368 | 412 | 368 | 4 | -102 | -17 | 86 | 115 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 284 | 257 | 387 | 322 | 359 | 368 | 412 | 368 | 4 | -102 | -17 | 86 | 115 |
| Net financials | 5 | 12 | 11 | 1 | 12 | 125 | -39 | 50 | 307 | -11 | -68 | 56 | 42 |
| Profit before tax | 289 | 270 | 399 | 323 | 371 | 493 | 374 | 418 | 311 | -113 | -84 | 142 | 158 |
| Tax | 77 | 69 | 100 | 81 | 85 | 114 | 85 | 94 | 69 | -25 | 25 | -0 | 23 |
| Net profit | 213 | 201 | 299 | 242 | 286 | 379 | 289 | 324 | 242 | -88 | -109 | 142 | 135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.283 | 1.279 | 1.621 | 1.752 | 1.978 | 2.276 | 2.362 | 2.578 | 2.957 | 2.562 | 2.115 | 2.145 | 2.226 |
| Equity | 1.024 | 1.128 | 1.330 | 1.473 | 1.658 | 1.933 | 2.117 | 2.333 | 2.464 | 2.263 | 2.039 | 2.123 | 2.196 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 259 | 150 | 291 | 280 | 320 | 342 | 245 | 246 | 493 | 299 | 75 | 23 | 29 |
| Total debt | 259 | 150 | 291 | 280 | 320 | 342 | 245 | 246 | 493 | 299 | 75 | 23 | 29 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FK Unofficial title | Unofficial title | 2000 | — | — |
OJ Management | Management | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2001 | — | — | |
| Chairman | 2023 | — | — | |
| Chairman | 1999 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Keller Hendriksen | Unofficial title | 0 companies |
| Ole Jepsen | Management | 0 companies |
| Josefine Opsahl | Board of Directors | 0 companies |
| Birte Berger Opsahl | Chairman | 0 companies |
| René Mørch Sørensen | Chairman | 0 companies |
| Henrik Gerner Greisen | Chairman | 0 companies |
| Carsten Sennov | Board of Directors | 0 companies |
| Tobias Opsahl | Chairman | 0 companies |
| Jan Bülow | Board of Directors | 0 companies |