| Revenue | DKK -39K | -91% |
| EBITDA | DKK -239K | +53% |
| Net profit | DKK -8,3M | -480% |
| Total assets | DKK 138,2M | -8% |
| Equity | DKK 115,3M | -7% |
| Employees | 1 | — |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | -10 | -12 | -30 | -95 | — | — | -294 | -159 | -266 | -27 | -365 | -690 | -457 | -39 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -36 | -53 | -200 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | -10 | -12 | -30 | -95 | -33 | 4.040 | -294 | -159 | -266 | -27 | -365 | -726 | -510 | -239 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | -10 | -12 | -30 | -95 | -33 | 4.040 | -294 | -159 | -266 | -27 | -365 | -726 | -510 | -239 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.481 | 5.136 | 8.449 | 16.921 | 8.372 | 0 | 25.939 | 31.996 | 21.661 | 62.873 | 39.116 | -1.064 | 5.267 | -7.437 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | 3.470 | 5.125 | 8.419 | 16.826 | 8.339 | 4.040 | 25.645 | 31.836 | 21.394 | 62.846 | 38.751 | -1.790 | 4.757 | -7.677 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 76 | 33 | 75 | 284 | 202 | -0 | 105 | 274 | -181 | 1.102 | 288 | -455 | 2.584 | 583 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | 3.395 | 5.091 | 8.344 | 16.542 | 8.137 | 4.040 | 25.540 | 31.562 | 21.575 | 61.744 | 38.463 | -1.334 | 2.173 | -8.260 |
| Item | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.001 | 15.897 | 22.845 | 54.827 | 59.414 | 7.512 | 68.268 | 96.380 | 67.722 | 142.217 | 174.102 | 163.279 | 150.770 | 138.182 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | 8.382 | 13.377 | 21.624 | 38.068 | 46.105 | 4.232 | 60.451 | 72.014 | 63.027 | 105.771 | 124.235 | 122.522 | 123.650 | 115.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.090 | 0 | 0 | 0 | 0 | 0 | 7.790 | 4.260 | 4.615 | 17.313 | 10.224 | 0 | 2.122 | 583 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.528 | 2.520 | 1.221 | 16.759 | 10 | 0 | 27 | 20.106 | 80 | 19.133 | 39.643 | 40.757 | 24.997 | 22.304 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.619 | 2.520 | 1.221 | 16.759 | 10 | 0 | 7.817 | 24.366 | 4.695 | 36.445 | 49.867 | 40.757 | 27.120 | 22.888 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 2025 | — | — |
PR Management | Management | 2018 | — | — |
JD Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Christian Schou | Management | 0 companies |
| Peter Reeslev | Management | 0 companies |
| Jesper Daugaard Nielsen | Management | 0 companies |
| Søren Eckhardt | Chairman | 0 companies |