| Revenue | DKK 7,9M | +6% |
| EBITDA | DKK 657K | +195% |
| Net profit | DKK 338K | +145% |
| Total assets | DKK 2,3M | -27% |
| Equity | DKK 1,1M | +45% |
| Employees | 29 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.143 | 9.516 | 8.335 | 7.496 | 7.919 |
| Staff expenses | -8.096 | -9.169 | -8.514 | -8.177 | -7.261 |
| EBITDA | 48 | 346 | -370 | -688 | 657 |
| Depreciation & amort. | -98 | -169 | -198 | -222 | -229 |
| EBIT | -50 | 177 | -568 | -910 | 427 |
| Net financials | -25 | -38 | -43 | -47 | 7 |
| Profit before tax | -76 | 139 | -611 | -957 | 434 |
| Tax | -15 | 29 | -132 | -205 | 96 |
| Net profit | -61 | 110 | -479 | -752 | 338 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.274 | 3.076 | 3.140 | 3.195 | 2.323 |
| Equity | 774 | 884 | 305 | 753 | 1.091 |
| Long-term debt | 715 | 141 | 0 | 766 | 0 |
| Short-term debt | 3.785 | 2.052 | 2.836 | 1.676 | 1.233 |
| Total debt | 4.500 | 2.193 | 2.836 | 2.443 | 1.233 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OS Founder | Founder | 2000 |
BH Management | Management | 2023 |
| Former (2) | ||
OB Audit | Audit | 2001 – 2004 |
MN Management | Management | 2006 – 2023 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2023 | |
| Company | 100% | 100% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bernhard Nielsen | Audit | 0 companies |
| Ole Saabye Pilgaard | Founder | 0 companies |
| Mark Nicholas Beetson | Management | 0 companies |
| Bjørn Hentze | Management | 0 companies |