| Revenue | DKK 795K | +6% |
| EBITDA | DKK 63K | -72% |
| Net profit | DKK 882K | -85% |
| Total assets | DKK 66,9M | -1% |
| Equity | DKK 64,9M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 787 | 865 | 821 | 1.026 | 1.014 | 981 | 1.034 | 983 | 799 | 764 | 1.183 | 1.016 | 753 | 795 |
| Staff expenses | -0 | -0 | -0 | -0 | -100 | -100 | -100 | -100 | -100 | -292 | -503 | -488 | -493 | -735 |
| EBITDA | 787 | 865 | 821 | 1.026 | 914 | 881 | 2.251 | 2.133 | 983 | 572 | 680 | 278 | 225 | 63 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -9 |
| EBIT | 787 | 865 | 821 | 1.026 | 914 | 881 | 2.251 | 2.133 | 983 | 572 | 680 | 278 | 225 | 54 |
| Net financials | 1.399 | 2.049 | 2.207 | 1.809 | 1.207 | 1.437 | 2.558 | 2.929 | 3.552 | 5.149 | -1.996 | 3.701 | 7.141 | 984 |
| Profit before tax | 2.186 | 2.914 | 3.028 | 2.835 | 3.786 | 2.318 | 4.809 | 5.062 | 4.535 | 5.688 | -1.316 | 3.979 | 7.366 | 1.038 |
| Tax | 145 | 170 | 188 | 240 | 565 | 220 | 435 | 500 | 277 | 1.214 | -450 | 685 | 1.514 | 156 |
| Net profit | 2.041 | 2.744 | 2.840 | 2.595 | 3.220 | 2.098 | 4.374 | 4.563 | 4.258 | 4.475 | -865 | 3.294 | 5.852 | 882 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.397 | 35.140 | 33.672 | 36.071 | 39.493 | 40.593 | 45.538 | 50.220 | 54.058 | 59.054 | 56.990 | 60.320 | 67.226 | 66.876 |
| Equity | 17.944 | 28.820 | 31.564 | 34.061 | 37.181 | 39.178 | 43.449 | 47.812 | 51.870 | 56.344 | 55.479 | 58.573 | 64.225 | 64.907 |
| Long-term debt | 5.147 | 5.015 | 940 | 904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 580 | 579 | 442 | 380 | 1.220 | 323 | 811 | 856 | 823 | 1.323 | 507 | 415 | 1.676 | 644 |
| Total debt | 5.727 | 5.594 | 1.383 | 1.284 | 1.220 | 323 | 811 | 856 | 823 | 1.323 | 507 | 415 | 1.676 | 644 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Guldbæk Dahl | Audit | 0 companies |
| Bjarne Damm Johansen | Board of Directors | 0 companies |
| Søren Skipper Frandsen | Board of Directors | 0 companies |
| Markus Hierzmann | Board of Directors | 0 companies |
| Heidi Grønborg Hierzmann | Chairman | 0 companies |