| Revenue | DKK -197K | -39% |
| EBITDA | DKK -190K | +56% |
| Net profit | DKK -179K | +55% |
| Total assets | DKK 286K | -29% |
| Equity | DKK 83K | -68% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.847 | 3.522 | 3.787 | 4.050 | 4.356 | 4.275 | 4.254 | 5.189 | 2.579 | 2.830 | -323 | -197 |
| Staff expenses | -3.431 | -2.965 | -3.534 | -3.442 | -3.794 | -3.975 | -3.650 | -5.079 | -3.393 | -832 | -107 | -6 |
| EBITDA | -584 | 557 | 253 | 609 | 563 | 300 | 605 | 110 | -814 | 2.006 | -430 | -190 |
| Depreciation & amort. | -317 | -324 | -391 | -339 | -322 | -152 | -176 | -133 | -85 | -0 | -0 | -0 |
| EBIT | -901 | 233 | -138 | 270 | 241 | 148 | 429 | -23 | -898 | 2.006 | -430 | -190 |
| Net financials | -31 | -52 | -23 | -38 | -70 | -15 | -25 | -79 | -35 | -45 | -5 | 11 |
| Profit before tax | -932 | 181 | -161 | 232 | 171 | 133 | 404 | -102 | -934 | 1.962 | -435 | -179 |
| Tax | 273 | -0 | -0 | -118 | 63 | 47 | 90 | 5 | -199 | 436 | -38 | -0 |
| Net profit | -1.205 | 181 | -161 | 350 | 108 | 86 | 314 | -107 | -734 | 1.526 | -397 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.631 | 2.915 | 2.703 | 2.475 | 2.469 | 2.306 | 3.163 | 2.815 | 4.089 | 1.574 | 401 | 286 |
| Equity | 18 | 199 | 38 | 388 | 496 | 161 | 475 | 369 | -366 | 660 | 263 | 83 |
| Long-term debt | 146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.468 | 2.716 | 2.665 | 2.087 | 1.973 | 2.144 | 2.687 | 2.447 | 4.455 | 877 | 138 | 203 |
| Total debt | 2.614 | 2.716 | 2.665 | 2.087 | 1.973 | 2.144 | 2.687 | 2.447 | 4.455 | 877 | 138 | 203 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KB Audit | Audit | 2001 | — | — |
VC Management | Management | 2001 | — | — |
AB Management | Management | 2001 | — | — |
OL Unofficial title | Unofficial title | 2025 | — | — |
OA Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2001 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O.A. ESTATE HOLDING ApS | Company | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Anne-Mette Bendix Majgaard | Management | 0 companies |
| Ole Larsen | Unofficial title | 0 companies |
| Ole Andersen | Chief Executive Officer | 0 companies |
| Henrik Busch | Board of Directors | 0 companies |
| Pernille Teilmann Aalund | Board of Directors | 0 companies |
| Carl Christian Hansen | Board of Directors | 0 companies |
| Helle Ørskov | Board of Directors | 0 companies |
| Finn Jørgensen | Board of Directors | 0 companies |
| Mogens de Linde | Board of Directors | 0 companies |
| Sebastian Benjamin Bahn Christoffersen | Board of Directors | 0 companies |
| Henning Nielsen | Board of Directors | 0 companies |
| Niels Jørgen Brodersen | Board of Directors | 0 companies |
| Johan Peter Forchhammer | Chairman | 0 companies |
| Helen Mimi Janniche | Board of Directors | 0 companies |
| Marinus Willem Smits | Board of Directors | 0 companies |
| Erik Steen Jensen | Board of Directors | 0 companies |
| Holger Brodersen | Board of Directors | 0 companies |