| Revenue | DKK -205K | +129% |
| EBITDA | DKK -1,1M | -25% |
| Net profit | DKK 15,1M | +206% |
| Total assets | DKK 206,7M | +2% |
| Equity | DKK 206,4M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 50 | -11 | -70 | -106 | -62 | -54 | -93 | -204 | -77 | -81 | -75 | -90 | -205 |
| Staff expenses | -256 | -0 | -0 | -0 | -0 | -0 | -207 | -450 | -476 | -649 | -794 | -796 | -900 |
| EBITDA | 306 | -11 | -70 | -106 | -62 | -54 | -300 | -654 | -554 | -730 | -869 | -886 | -1.105 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 306 | -11 | -70 | -106 | -62 | -54 | -300 | -654 | -554 | -730 | -869 | -886 | -1.105 |
| Net financials | -6.799 | 14.381 | 6.060 | 13.243 | 25.393 | 12.515 | 4.988 | 7.728 | 5.972 | 6.357 | 12.333 | 5.734 | 16.086 |
| Profit before tax | -784 | 14.370 | 5.989 | 13.137 | 25.331 | 12.462 | 4.688 | 7.074 | 5.418 | 5.626 | 11.465 | 4.848 | 14.981 |
| Tax | 668 | -489 | -607 | -490 | -322 | -325 | -389 | -93 | -73 | -152 | -143 | -82 | -117 |
| Net profit | -1.452 | 14.860 | 6.596 | 13.626 | 25.654 | 12.787 | 5.077 | 7.167 | 5.491 | 5.778 | 11.608 | 4.930 | 15.098 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 140.885 | 158.989 | 167.355 | 158.140 | 186.369 | 207.367 | 214.396 | 173.525 | 179.960 | 185.990 | 198.710 | 202.756 | 206.680 |
| Equity | 67.987 | 82.847 | 89.443 | 103.069 | 129.891 | 149.082 | 155.656 | 163.293 | 169.431 | 175.710 | 188.068 | 192.084 | 206.353 |
| Long-term debt | -22.001 | 10.601 | 10.207 | 10.101 | 10.101 | 10.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -50.897 | 65.542 | 67.705 | 44.970 | 46.377 | 48.184 | 58.740 | 10.232 | 10.530 | 10.280 | 10.642 | 10.672 | 327 |
| Total debt | -72.898 | 76.142 | 77.912 | 55.070 | 56.478 | 58.285 | 58.740 | 10.232 | 10.530 | 10.280 | 10.642 | 10.672 | 327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spaltningsselskabet SMBK 1209 ApS | Company | 50.0% | 50.0% | 2025 |
| Individual | 33.3% | 33.3% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Bjørvig Pedersen | Management | 0 companies |