| Revenue | DKK 8M | +21% |
| EBITDA | DKK 251K | +155% |
| Net profit | DKK 307K | +235% |
| Total assets | DKK 3,8M | -5% |
| Equity | DKK 1,1M | +5% |
| Employees | 14 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 9.334 | 7.267 | 5.933 | 6.589 | 7.998 |
| Staff expenses | -8.267 | -7.585 | -6.513 | -6.922 | -7.747 |
| EBITDA | 1.067 | -318 | -580 | -456 | 251 |
| Depreciation & amort. | -46 | -120 | -53 | -17 | -0 |
| EBIT | 1.021 | -438 | -632 | -473 | 251 |
| Net financials | -46 | 40 | 85 | 141 | 113 |
| Profit before tax | 975 | -398 | -548 | -332 | 363 |
| Tax | 219 | -98 | -150 | -104 | 56 |
| Net profit | 756 | -300 | -397 | -228 | 307 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 6.803 | 4.872 | 3.228 | 3.953 | 3.765 |
| Equity | 2.439 | 1.640 | 1.242 | 1.014 | 1.062 |
| Long-term debt | 1.457 | 553 | 655 | 676 | 701 |
| Short-term debt | 2.875 | 2.680 | 1.331 | 2.263 | 2.003 |
| Total debt | 4.332 | 3.232 | 1.986 | 2.938 | 2.704 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OS Management | Management | 2001 |
PP Management | Management | 2001 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Sørensen | Management | 0 companies |
| Palle Peter Christensen | Management | 0 companies |