| Revenue | DKK 50K | -128% |
| EBITDA | DKK -33K | +94% |
| Net profit | DKK -42K | +92% |
| Total assets | DKK 993K | -7% |
| Equity | DKK 404K | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 61 | 729 | 377 | 942 | 519 | 398 | 439 | 377 | 8 | 141 | 899 | 424 | -182 | 50 |
| Staff expenses | -0 | -183 | -182 | -168 | -149 | -147 | -112 | -272 | -211 | -233 | -186 | -250 | -343 | -83 |
| EBITDA | 61 | 546 | 195 | 775 | 370 | 251 | 327 | 104 | -202 | -92 | 713 | 174 | -525 | -33 |
| Depreciation & amort. | -33 | -33 | -33 | -33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 28 | 513 | 162 | 742 | 370 | 251 | 327 | 104 | -202 | -92 | 713 | 174 | -525 | -33 |
| Net financials | -660 | -25 | -53 | 49 | 32 | -59 | 31 | 141 | -12 | -13 | 74 | 30 | -9 | -9 |
| Profit before tax | -631 | 488 | 109 | 791 | 402 | 192 | 358 | 245 | -214 | -105 | 787 | 204 | -533 | -42 |
| Tax | -0 | 92 | 32 | 171 | 78 | -11 | 52 | 24 | -0 | -0 | 87 | 38 | -0 | -0 |
| Net profit | -631 | 396 | 77 | 620 | 324 | 203 | 305 | 221 | -214 | -105 | 700 | 165 | -533 | -42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.894 | 3.549 | 3.321 | 2.791 | 1.758 | 451 | 619 | 1.028 | 1.146 | 1.522 | 1.701 | 1.759 | 1.065 | 993 |
| Equity | 874 | 752 | 843 | 670 | 1.075 | -93 | 212 | 433 | 219 | 114 | 814 | 979 | 446 | 404 |
| Long-term debt | 587 | 491 | 388 | 277 | 144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.904 | 1.960 | 1.757 | 1.763 | 538 | 545 | 407 | 594 | 927 | 1.408 | 888 | 780 | 620 | 589 |
| Total debt | 2.491 | 2.450 | 2.145 | 2.040 | 683 | 545 | 407 | 594 | 927 | 1.408 | 888 | 780 | 620 | 589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2002 | — | — |
EB | Audit | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Max Olsen | Management | 0 companies |
| Erik Bolding Christensen | Audit | 0 companies |
| Marc Blicker Ferrigno | Board of Directors | 0 companies |
| Kim Ferrigno Olsen | Board of Directors | 0 companies |
| Nicolai Tranberg Ferrigno | Board of Directors | 0 companies |