| Revenue | DKK -79K | +2% |
| EBITDA | DKK -481K | +0% |
| Net profit | DKK -332K | -250% |
| Total assets | DKK 7,3M | -11% |
| Equity | DKK 6,3M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | -223 | -143 | -111 | -129 | -105 | -98 | -93 | -83 | -76 | -81 | -78 | -79 |
| Staff expenses | -332 | -286 | -284 | -353 | -282 | -313 | -306 | -294 | -282 | -282 | -282 | -372 | -402 | -402 |
| EBITDA | -555 | -518 | -508 | -496 | -393 | -442 | -411 | -392 | -375 | -365 | -358 | -453 | -480 | -481 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -555 | -518 | -508 | -496 | -393 | -442 | -411 | -392 | -375 | -365 | -358 | -453 | -480 | -481 |
| Net financials | 1.277 | 815 | 1.348 | 1.315 | 300 | 843 | -393 | 1.463 | 392 | 1.097 | -1.340 | 585 | 700 | 149 |
| Profit before tax | 722 | 298 | 840 | 819 | -93 | 401 | -804 | 1.071 | 17 | 732 | -1.698 | 132 | 221 | -332 |
| Tax | 9 | 81 | 204 | 192 | 25 | 117 | -179 | 236 | 1 | 161 | -0 | -2 | -0 | -0 |
| Net profit | 713 | 216 | 636 | 627 | -118 | 284 | -625 | 836 | 16 | 571 | -1.698 | 134 | 221 | -332 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.109 | 12.219 | 12.853 | 13.209 | 12.628 | 12.503 | 11.068 | 11.576 | 10.941 | 11.254 | 8.594 | 8.628 | 8.262 | 7.330 |
| Equity | 12.036 | 12.137 | 12.658 | 13.055 | 11.936 | 12.220 | 10.595 | 11.431 | 10.446 | 11.017 | 8.319 | 8.453 | 7.674 | 6.342 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 78 | 191 | 155 | 692 | 283 | 472 | 145 | 494 | 237 | 275 | 175 | 588 | 988 |
| Total debt | 73 | 78 | 191 | 155 | 692 | 283 | 472 | 145 | 494 | 237 | 275 | 175 | 588 | 988 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2014 | |
| Individual | 0.0% | 0.0% | 2003 | |
| Individual | 0.0% | 0.0% | 2003 | |
| Individual | 0.0% | 0.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Gabrielsen | Founder | 0 companies |
| Ole Einar Andreas Liedke | Chairman | 0 companies |
| Asbjørn Andersen | Board of Directors | 0 companies |
| Thore Andersen | Board of Directors | 0 companies |