| Revenue | DKK 35K | -402% |
| EBITDA | DKK 35K | +402% |
| Net profit | DKK 30K | +403% |
| Total assets | DKK 511K | +0% |
| Equity | DKK 173K | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7 | -73 | -24 | 35 | 235 | 23 | 61 | -149 | 1 | 57 | 46 | -11 | 35 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 7 | 7 | -24 | 35 | 235 | 23 | 61 | -149 | 1 | 57 | 46 | -11 | 35 |
| Depreciation & amort. | -51 | 40 | -0 | -50 | -150 | -0 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -33 | -24 | -15 | 85 | 23 | 56 | -149 | 1 | 57 | 46 | -11 | 35 |
| Net financials | -5 | 0 | 0 | 0 | 0 | 87 | -15 | -5 | -1 | -0 | -0 | -1 | 4 |
| Profit before tax | -49 | -33 | -24 | -15 | 85 | 109 | 42 | -154 | 0 | 57 | 46 | -12 | 38 |
| Tax | -12 | -11 | 0 | -3 | 19 | 5 | 18 | -31 | 23 | 13 | 8 | -3 | 8 |
| Net profit | -37 | -22 | -24 | -11 | 67 | 104 | 23 | -123 | -23 | 44 | 38 | -10 | 30 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 509 | 551 | 551 | 554 | 660 | 543 | 701 | 523 | 519 | 503 | 501 | 510 | 511 |
| Equity | 79 | 57 | 33 | 22 | 88 | 193 | 216 | 93 | 70 | 115 | 153 | 143 | 173 |
| Long-term debt | 0 | 0 | 478 | 512 | 302 | 257 | 394 | 353 | 268 | 197 | 304 | 325 | 224 |
| Short-term debt | 430 | 494 | 40 | 20 | 270 | 94 | 89 | 77 | 180 | 186 | 30 | 31 | 95 |
| Total debt | 430 | 494 | 518 | 532 | 572 | 350 | 484 | 430 | 448 | 383 | 335 | 356 | 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Olga Cherkasova | Founder | 0 companies |