| Revenue | DKK 178K | +24% |
| EBITDA | DKK 178K | +114% |
| Net profit | DKK 82K | +622% |
| Total assets | DKK 1,2M | -2% |
| Equity | DKK 276K | +42% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 139 | 291 | 244 | 432 | -29 | -13 | 24 | 2.131 | 35 | 62 | 37 | 127 | 143 | 178 |
| Staff expenses | -0 | -48 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -60 | -0 |
| EBITDA | 139 | 243 | 244 | 432 | -315 | -13 | 24 | 2.131 | 35 | 62 | 37 | 127 | 83 | 178 |
| Depreciation & amort. | -84 | -28 | -28 | -577 | -37 | -30 | -30 | -30 | -30 | -30 | -30 | -30 | -32 | -12 |
| EBIT | 55 | 215 | 216 | -145 | -353 | -43 | -7 | 2.100 | 4 | 32 | 7 | 97 | 51 | 166 |
| Net financials | -103 | -55 | -50 | 58 | -1.734 | -98 | -99 | -28 | -18 | -14 | -15 | -25 | -28 | -57 |
| Profit before tax | -32 | 160 | 167 | -87 | -2.087 | -141 | -106 | 2.072 | -13 | 18 | -8 | 71 | 24 | 109 |
| Tax | 8 | 35 | 35 | 148 | 53 | 13 | -0 | -0 | 1 | 10 | 5 | 24 | 12 | 27 |
| Net profit | -40 | 126 | 132 | -234 | -2.140 | -155 | -106 | 2.072 | -14 | 8 | -12 | 47 | 11 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.638 | 3.947 | 3.959 | 4.935 | 1.404 | 1.299 | 1.271 | 1.305 | 1.230 | 1.232 | 1.187 | 1.121 | 1.191 | 1.162 |
| Equity | 459 | 585 | 717 | 482 | -1.658 | -1.812 | -1.918 | 154 | 140 | 147 | 135 | 182 | 194 | 276 |
| Long-term debt | 2.541 | 2.470 | 2.373 | 3.604 | 2.165 | 2.089 | 2.013 | 918 | 843 | 779 | 702 | 324 | 324 | 309 |
| Short-term debt | 637 | 892 | 869 | 849 | 897 | 1.022 | 1.176 | 233 | 248 | 306 | 350 | 615 | 673 | 578 |
| Total debt | 3.178 | 3.362 | 3.242 | 4.453 | 3.062 | 3.111 | 3.189 | 1.152 | 1.091 | 1.085 | 1.052 | 939 | 998 | 887 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Founder | Founder | 2000 | — | — |
FI Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Orla Albech | Founder | 0 companies |
| Finn Iver Albech | Founder | 0 companies |