| Revenue | DKK -255K | +56% |
| EBITDA | DKK -635K | -16% |
| Net profit | DKK -2,4M | -431% |
| Total assets | DKK 3M | -49% |
| Equity | DKK 2,7M | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 766 | 542 | 404 | 292 | 391 | -259 | 361 | 1.072 | 181 | 189 | -61 | -295 | -163 | -255 |
| Staff expenses | -378 | -425 | -434 | -437 | -435 | -433 | -432 | -281 | -339 | -319 | -348 | -385 | -383 | -380 |
| EBITDA | -84 | 116 | -30 | -144 | -44 | -693 | -71 | 791 | -158 | -129 | -408 | -680 | -546 | -635 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -4 | -4 | -24 | -102 | -72 | -26 | -26 | -19 |
| EBIT | -84 | 116 | -30 | -144 | -44 | -693 | -75 | 787 | -183 | -231 | -481 | -706 | -572 | -654 |
| Net financials | 1 | -62 | 0 | 12 | 738 | 6.583 | -448 | -0 | -31 | -9 | -35 | -1 | -1 | -1.738 |
| Profit before tax | -84 | 55 | -30 | -132 | 694 | 5.890 | -523 | 787 | -214 | -240 | -516 | -707 | -573 | -2.392 |
| Tax | -21 | 14 | -9 | -30 | -2 | -153 | -17 | 173 | -40 | -53 | -107 | -155 | -126 | -12 |
| Net profit | -63 | 41 | -21 | -102 | 696 | 6.043 | -506 | 613 | -174 | -187 | -409 | -552 | -448 | -2.380 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 159 | 479 | 110 | 1.259 | 6.829 | 6.897 | 7.787 | 7.254 | 7.282 | 6.967 | 7.097 | 5.943 | 3.047 |
| Equity | 58 | 99 | 78 | -24 | 672 | 6.715 | 6.208 | 6.822 | 6.648 | 6.461 | 6.052 | 5.500 | 5.052 | 2.672 |
| Long-term debt | 0 | 0 | 340 | 0 | 0 | 0 | 0 | 0 | 447 | 374 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 61 | 354 | 134 | 587 | 114 | 689 | 966 | 159 | 447 | 915 | 1.597 | 891 | 375 |
| Total debt | 45 | 61 | 354 | 134 | 587 | 114 | 689 | 966 | 606 | 821 | 915 | 1.597 | 891 | 375 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 2010 | — | — |
HØ Management | Management | 2009 | — | — |
TK Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Olav Classen | Management | 0 companies |
| Henrik Ørbekker | Management | 0 companies |
| Tine Kyster Ørbekker | Management | 0 companies |