| Revenue | DKK 1,1M | -59% |
| EBITDA | DKK -532K | -221% |
| Net profit | DKK -718K | -1842% |
| Total assets | DKK 1,8M | -24% |
| Equity | DKK 410K | -64% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.764 | 3.058 | 3.444 | 2.596 | 1.058 |
| Staff expenses | -2.565 | -3.002 | -3.003 | -2.156 | -1.590 |
| EBITDA | 1.199 | 57 | 440 | 440 | -532 |
| Depreciation & amort. | -315 | -396 | -378 | -368 | -373 |
| EBIT | 884 | -339 | 63 | 72 | -905 |
| Net financials | -17 | -19 | -25 | -19 | -16 |
| Profit before tax | 867 | -358 | 37 | 53 | -921 |
| Tax | 191 | -79 | 8 | 12 | -203 |
| Net profit | 676 | -280 | 29 | 41 | -718 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.152 | 2.785 | 3.072 | 2.314 | 1.761 |
| Equity | 1.338 | 1.058 | 1.087 | 1.128 | 410 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.814 | 1.726 | 1.985 | 1.185 | 1.351 |
| Total debt | 1.814 | 1.726 | 1.985 | 1.185 | 1.351 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
LØ Management | Management | 2015 |
BØ Management | Management | 2015 |
| Former (1) | ||
HH Management | Management | 2014 – 2015 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2014 – 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Ørsnes | Management | 0 companies |
| Hans Henrik Ørsnes | Management | 0 companies |
| Bo Ørsnes | Management | 0 companies |
| Kim Østergaard | Chairman | 0 companies |