| Revenue | — | — |
| EBITDA | DKK 3,1M | +45271% |
| Net profit | DKK 3M | +61% |
| Total assets | DKK 11,5M | +46% |
| Equity | DKK 7,7M | +65% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | -7 | -5 | -11 | -6 | -8 | -8 | -7 | -7 | -10 | -8 | -7 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -5 | -7 | -5 | -11 | -6 | -8 | -8 | -7 | -7 | -10 | -8 | -7 | 3.107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -7 | -5 | -11 | -6 | -8 | -8 | -7 | -7 | -10 | -8 | -7 | 3.107 |
| Net financials | -4.763 | 841 | 33 | 832 | -4.445 | 738 | -209 | 288 | 3.339 | -596 | 1.097 | 1.890 | 3.098 |
| Profit before tax | -4.768 | 834 | 28 | 821 | -4.451 | 731 | -217 | 281 | 3.331 | -605 | 1.089 | 1.883 | 3.089 |
| Tax | 13 | 10 | 13 | 2 | -0 | -0 | -7 | -35 | -40 | -1 | -28 | -0 | 51 |
| Net profit | -4.781 | 824 | 15 | 819 | -4.451 | 731 | -210 | 315 | 3.372 | -604 | 1.117 | 1.883 | 3.038 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.953 | 2.682 | 2.535 | 2.905 | 217 | 608 | 1.563 | 1.821 | 5.257 | 4.680 | 5.875 | 7.832 | 11.464 |
| Equity | 2.512 | 2.370 | 2.385 | 2.542 | -1.909 | -1.178 | -1.388 | -1.073 | 2.299 | 1.695 | 2.812 | 4.695 | 7.733 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 | 2.000 |
| Short-term debt | 441 | 312 | 150 | 103 | 100 | 993 | 951 | 894 | 958 | 985 | 1.063 | 1.137 | 1.731 |
| Total debt | 441 | 312 | 150 | 103 | 100 | 993 | 2.951 | 2.894 | 2.958 | 2.985 | 3.063 | 3.137 | 3.731 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Filtenborg | Founder | 0 companies |
| Kitte Pedersen Filtenborg | Board of Directors | 0 companies |