| Revenue | DKK 3,7M | -50% |
| EBITDA | DKK 622K | -84% |
| Net profit | DKK -440K | -145% |
| Total assets | DKK 16,8M | -3% |
| Equity | DKK 844K | -34% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.717 | 7.399 | 8.051 | 9.178 | 6.918 | 7.841 | 4.372 | 4.943 | 5.460 | 3.377 | 4.602 | 7.361 | 3.682 |
| Staff expenses | -2.879 | -3.557 | -4.085 | -4.324 | -4.633 | -4.427 | -5.125 | -5.446 | -4.185 | -5.521 | -3.340 | -3.038 | -2.713 |
| EBITDA | 1.496 | 2.166 | 2.271 | 8.965 | 1.937 | 3.057 | -953 | -829 | 791 | -4.022 | -442 | 3.918 | 622 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -289 | -295 | -1.795 | -2.454 | -307 |
| EBIT | 1.496 | 2.166 | 2.271 | 8.965 | 1.937 | 3.057 | -953 | -829 | 502 | -4.317 | -2.237 | 1.464 | 315 |
| Net financials | -44 | -24 | -73 | -176 | -261 | -286 | -373 | -122 | -157 | -313 | -80 | -485 | -660 |
| Profit before tax | 1.451 | 2.142 | 4.470 | 8.965 | 1.676 | 2.771 | -1.326 | -952 | 345 | -4.630 | -2.317 | 979 | -344 |
| Tax | 401 | 585 | 604 | 1.096 | 389 | 638 | -146 | -0 | 11 | -0 | 8 | -0 | 95 |
| Net profit | 1.050 | 1.557 | 1.594 | 3.298 | 1.287 | 2.133 | -1.180 | -951 | 334 | -4.630 | -2.325 | 979 | -440 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.322 | 9.617 | 12.273 | 16.225 | 20.851 | 27.957 | 22.894 | 18.310 | 25.147 | 22.325 | 21.118 | 17.276 | 16.782 |
| Equity | 125 | 125 | 5.873 | 9.171 | 9.458 | 10.556 | 8.376 | 7.425 | 7.759 | 2.630 | 305 | 1.284 | 844 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.540 | 277 | 277 | 277 |
| Short-term debt | 4.601 | 5.339 | 6.401 | 7.055 | 11.394 | 17.401 | 14.517 | 10.885 | 17.388 | 16.155 | 17.357 | 15.715 | 9.159 |
| Total debt | 4.601 | 5.339 | 6.401 | 7.055 | 11.394 | 17.401 | 14.517 | 10.885 | 17.388 | 19.695 | 17.635 | 15.992 | 9.436 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AO Management | Management | 2020 | — | — |
TR Management | Management | 2004 | — | — |
TJ Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OVERGAARDEN HOLDING ApS | Company | 100.0% | 100.0% | 2025 |
DANIBENA HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Overgaard Nielsen | Management | 0 companies |
| Tim Roné Thullesen | Management | 0 companies |
| Thomas Jespersen | Management | 0 companies |