| Revenue | DKK 43M | +1% |
| EBITDA | DKK 3M | -3% |
| Net profit | DKK 429K | +3365% |
| Total assets | DKK 57,1M | -10% |
| Equity | DKK 26,3M | +2% |
| Employees | 81 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 211.914 | 224.715 | 259.782 | 305.763 | 331.295 | 40.499 | 39.337 | 39.581 | 39.088 | 43.185 | 42.557 | 42.957 |
| Staff expenses | -19.341 | -20.389 | -21.998 | -25.388 | -30.179 | -35.774 | -38.558 | -36.229 | -35.469 | -39.681 | -39.498 | -40.005 |
| EBITDA | 4.823 | 5.560 | 6.495 | 5.996 | 3.365 | 4.724 | 780 | 3.352 | 3.619 | 3.505 | 3.059 | 2.952 |
| Depreciation & amort. | -623 | -608 | -652 | -773 | -864 | -1.017 | -1.219 | -1.323 | -1.344 | -1.291 | -1.319 | -1.388 |
| EBIT | 4.200 | 4.952 | 5.843 | 5.223 | 2.501 | 3.708 | -439 | 2.029 | 2.275 | 2.214 | 1.740 | 1.564 |
| Net financials | -777 | -666 | -519 | -683 | -896 | -756 | -738 | -817 | -659 | -628 | -1.672 | -1.055 |
| Profit before tax | 3.423 | 4.286 | 5.324 | 4.540 | 1.605 | 2.952 | -1.177 | 1.201 | 1.616 | 1.586 | 68 | 509 |
| Tax | 863 | 1.084 | 1.291 | 1.013 | 364 | 657 | -252 | 271 | 353 | 357 | 81 | 79 |
| Net profit | 2.560 | 3.201 | 4.033 | 3.527 | 1.241 | 2.295 | -925 | 929 | 1.263 | 1.228 | -13 | 429 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 52.066 | 48.698 | 57.391 | 56.968 | 55.839 | 57.000 | 58.615 | 62.795 | 75.240 | 59.957 | 63.432 | 57.147 |
| Equity | 10.699 | 13.901 | 17.583 | 20.910 | 21.852 | 23.846 | 22.422 | 23.351 | 24.614 | 25.842 | 25.829 | 26.259 |
| Long-term debt | 150 | 100 | 50 | 0 | 0 | 0 | 1.291 | 3.431 | 3.471 | 3.525 | 3.752 | 3.677 |
| Short-term debt | 41.216 | 34.697 | 39.757 | 36.057 | 33.987 | 33.154 | 34.902 | 36.012 | 47.155 | 30.590 | 33.851 | 27.211 |
| Total debt | 41.366 | 34.797 | 39.807 | 36.057 | 33.987 | 33.154 | 36.194 | 39.443 | 50.626 | 34.115 | 37.603 | 30.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE SONDRUP HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Sondrup Nielsen | Management | 0 companies |
| Peter Sondrup | Chairman | 0 companies |
| Lotte Sondrup Nielsen | Board of Directors | 0 companies |
| Hanne Sondrup | Chairman | 0 companies |