| Revenue | DKK -201K | -200% |
| EBITDA | DKK -322K | -592% |
| Net profit | DKK 3,3M | -5% |
| Total assets | DKK 86,4M | +3% |
| Equity | DKK 86,1M | +4% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -167 | -213 | -190 | 200 | -201 |
| Staff expenses | -22 | -100 | -112 | -134 | -121 |
| EBITDA | -189 | -313 | -302 | 65 | -322 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -189 | -313 | -302 | 65 | -322 |
| Net financials | 7.846 | 4.509 | 5.049 | 4.038 | 3.126 |
| Profit before tax | 7.658 | 4.197 | 4.746 | 4.103 | 2.804 |
| Tax | 940 | 59 | 634 | 669 | -451 |
| Net profit | 6.718 | 4.138 | 4.113 | 3.434 | 3.255 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 77.011 | 80.007 | 82.147 | 83.925 | 86.366 |
| Equity | 74.164 | 77.301 | 80.414 | 82.848 | 86.103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.847 | 2.706 | 1.733 | 1.077 | 263 |
| Total debt | 2.847 | 2.706 | 1.733 | 1.077 | 263 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OS Management | Management | 2002 |
| Former (1) | ||
HF Management | Management | 2011 – 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 100% | 2023 | |
| Company | 15–19.99% | 0% | 2023 | |
| Company | 15–19.99% | 0% | 2023 | |
| Company | 15–19.99% | 0% | 2023 | |
| Individual | 15–19.99% | 0% | 2021 | |
| Individual | 15–19.99% | 0% | 2021 | |
| Company | 100% | 100% | 2023 | |
| Individual | 15–19.99% | 0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schou Frandsen | Management | 0 companies |
| Helle Friis Frandsen | Management | 0 companies |