| Revenue | DKK -40K | -86% |
| EBITDA | DKK -40K | +86% |
| Net profit | DKK 782 | +100% |
| Total assets | DKK 2,1M | -15% |
| Equity | DKK 1,5M | -21% |
| Employees | 22 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.770 | 7.251 | 8.999 | 9.663 | 8.517 | 7.308 | 6.880 | 4.463 | -79 | -32 | -38 | -285 | -40 |
| Staff expenses | -4.187 | -4.224 | -4.869 | -5.079 | -4.296 | -3.626 | -3.327 | -2.442 | -3 | -0 | -0 | -0 | -0 |
| EBITDA | -140 | -1.393 | -1.155 | -1.317 | -768 | -746 | -241 | 2.021 | -82 | -32 | -38 | -285 | -40 |
| Depreciation & amort. | -540 | -552 | -537 | -523 | -517 | -521 | -380 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -680 | -1.945 | -1.692 | -1.839 | -1.285 | -1.267 | -621 | 2.021 | -82 | -32 | -38 | -285 | -40 |
| Net financials | -559 | 9.755 | 113 | 71 | 23 | 84 | 60 | 69 | 141 | 125 | 93 | 73 | 41 |
| Profit before tax | 1.240 | 7.811 | -1.579 | -1.769 | -1.262 | -1.182 | -561 | 2.089 | 59 | 93 | 55 | -212 | 1 |
| Tax | 1.239 | 642 | -363 | -370 | -258 | -411 | -129 | -87 | -39 | 20 | -25 | -47 | 0 |
| Net profit | 1 | 7.168 | -1.216 | -1.399 | -1.004 | -771 | -432 | 2.177 | 97 | 73 | 81 | -165 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.282 | 5.450 | 5.072 | 4.579 | 4.057 | 3.503 | 3.294 | 4.834 | 4.268 | 3.337 | 3.048 | 2.497 | 2.134 |
| Equity | -11.636 | 4.729 | 3.513 | 2.114 | 1.110 | 1.864 | 1.432 | 3.609 | 3.706 | 2.779 | 2.459 | 1.894 | 1.495 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 18.918 | 721 | 1.559 | 2.465 | 2.947 | 1.638 | 1.862 | 1.225 | 562 | 558 | 589 | 603 | 639 |
| Total debt | 18.918 | 721 | 1.559 | 2.465 | 2.947 | 1.638 | 1.862 | 1.225 | 562 | 558 | 589 | 603 | 639 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 1999 | — | — |
JT Chief Executive Officer | Chief Executive Officer | 2001 | — | — |
MN Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
WOSP Admin ApS | Company | 50.0% | 50.0% | 2017 |
MAC-INVEST ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Frands Sigetty | Management | 0 companies |
| Jesper Thaning | Chief Executive Officer | 0 companies |
| Morten Nielsen | Management | 0 companies |