| Revenue | DKK 54,9M | +40% |
| EBITDA | DKK 13,4M | +464% |
| Net profit | DKK 9,7M | +1390% |
| Total assets | DKK 73,7M | +85% |
| Equity | DKK 29,4M | +50% |
| Employees | 80 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 28.586 | 31.590 | 43.574 | 39.087 | 54.850 |
| Staff expenses | -22.425 | -26.159 | -30.367 | -36.719 | -41.483 |
| EBITDA | 6.161 | 5.431 | 13.207 | 2.368 | 13.367 |
| Depreciation & amort. | -324 | -508 | -469 | -429 | -351 |
| EBIT | 5.837 | 4.923 | 12.738 | 1.939 | 13.016 |
| Net financials | -304 | -440 | -973 | -1.232 | -618 |
| Profit before tax | 5.533 | 4.483 | 11.765 | 707 | 12.398 |
| Tax | 693 | 750 | 2.446 | 53 | 2.654 |
| Net profit | 4.840 | 3.733 | 9.319 | 654 | 9.744 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 42.446 | 41.547 | 47.869 | 39.853 | 73.687 |
| Equity | 13.108 | 15.840 | 23.759 | 19.613 | 29.357 |
| Long-term debt | 1.290 | 736 | 1.798 | 1.343 | 806 |
| Short-term debt | 26.726 | 24.241 | 21.746 | 18.223 | 41.992 |
| Total debt | 28.016 | 24.977 | 23.544 | 19.566 | 42.798 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OG Management | Management | 2019 |
JS Management | Management | 1999 |
| Former (1) | ||
OG Audit | Audit | 1999 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2023 | |
| Board of Directors | 2019 | |
| Former (1) | ||
| Board of Directors | 2013 – 2023 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 90–99.99% | 90–99.99% | 2006 | |
| Company | 10–14.99% | 10–14.99% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Grønborg | Management | 0 companies |
| Jens Skjølstrup | Management | 0 companies |
| Ole Guldbæk Dahl | Audit | 0 companies |
| Hans Peter Skjølstrup | Board of Directors | 0 companies |
| Sebastian Mikael Vaajakari | Board of Directors | 0 companies |
| Jeppe Braarup Jensen | Board of Directors | 0 companies |
| Bendt Anton Grønborg | Board of Directors | 0 companies |