| Revenue | DKK 438K | +47% |
| EBITDA | DKK 51K | -32% |
| Net profit | DKK 23K | -36% |
| Total assets | DKK 475K | +30% |
| Equity | DKK 254K | +10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685 | 603 | 550 | 355 | 442 | 491 | 823 | 368 | 276 | 478 | 467 | 269 | 298 | 438 |
| Staff expenses | -488 | -501 | -575 | -418 | -477 | -455 | -509 | -448 | -130 | -297 | -426 | -256 | -223 | -387 |
| EBITDA | 144 | 35 | -25 | -63 | -35 | 36 | 315 | -79 | 134 | 181 | 33 | 7 | 75 | 51 |
| Depreciation & amort. | -5 | -22 | -33 | -29 | -29 | -23 | -25 | -32 | -29 | -29 | -29 | -29 | -29 | -17 |
| EBIT | 139 | 13 | -58 | -92 | -63 | 13 | 290 | -111 | 106 | 153 | 5 | -22 | 46 | 34 |
| Net financials | -5 | -1 | -3 | -2 | -0 | 1 | -20 | -3 | -3 | -2 | -4 | -0 | -0 | -1 |
| Profit before tax | 134 | 12 | -61 | -93 | -64 | 13 | 270 | -114 | 103 | 150 | 1 | -22 | 46 | 33 |
| Tax | 37 | 15 | -12 | -18 | -12 | 4 | 61 | -24 | 74 | -16 | -2 | -2 | 10 | 10 |
| Net profit | 98 | -3 | -48 | -75 | -52 | 9 | 209 | -90 | 29 | 166 | 3 | -20 | 36 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 347 | 394 | 365 | 309 | 322 | 595 | 461 | 484 | 473 | 448 | 349 | 364 | 475 |
| Equity | 67 | 63 | 15 | -60 | -112 | -103 | 106 | 16 | 45 | 211 | 215 | 195 | 231 | 254 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 97 | 62 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 217 | 284 | 379 | 425 | 420 | 425 | 392 | 382 | 414 | 262 | 233 | 154 | 133 | 221 |
| Total debt | 217 | 284 | 379 | 425 | 420 | 425 | 489 | 445 | 439 | 262 | 233 | 154 | 133 | 221 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOVA INDUSTRI HOLDING ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Oliver Amandus Grydgaard Flintsø | Management | 0 companies |