| Revenue | DKK -291K | -135% |
| EBITDA | DKK -291K | -140% |
| Net profit | DKK -32K | -103% |
| Total assets | DKK 8,8M | -8% |
| Equity | DKK 8,1M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | 1.120 | 460 | 476 | 971 | — | — | — | -159 | 836 | -291 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 568 | 749 | 1.418 | 1.120 | 460 | 476 | 971 | -633 | 525 | -931 | -159 | 721 | -291 |
| Depreciation & amort. | 187 | 187 | 187 | 187 | 187 | 0 | -0 | -0 | -0 | -0 | -275 | -0 | -0 |
| EBIT | 381 | 562 | 1.231 | 933 | 273 | 476 | 971 | -633 | 525 | -931 | -435 | 721 | -291 |
| Net financials | 627 | 857 | 1.530 | 1.172 | 556 | 565 | 679 | -605 | 542 | -765 | 40 | 1.189 | 18 |
| Profit before tax | 455 | 697 | 1.367 | 988 | 386 | 576 | 703 | -577 | 563 | -741 | -214 | 1.089 | 53 |
| Tax | 23 | 44 | 36 | 14 | 29 | 25 | -53 | -0 | 32 | 47 | -7 | 145 | 84 |
| Net profit | 433 | 653 | 1.331 | 974 | 357 | 551 | 756 | -577 | 531 | -788 | -206 | 944 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.274 | 4.819 | 6.284 | 7.345 | 7.367 | 7.940 | 8.711 | 7.997 | 8.265 | 7.490 | 7.271 | 9.586 | 8.801 |
| Equity | 3.329 | 3.932 | 5.213 | 6.137 | 6.444 | 6.945 | 7.651 | 7.024 | 7.555 | 6.767 | 5.861 | 8.147 | 8.115 |
| Long-term debt | 813 | 692 | 692 | 692 | 692 | 692 | 692 | 692 | 643 | 607 | 559 | 529 | 502 |
| Short-term debt | 131 | 195 | 380 | 516 | 231 | 303 | 367 | 281 | 67 | 115 | 852 | 909 | 184 |
| Total debt | 945 | 887 | 1.072 | 1.208 | 923 | 995 | 1.059 | 973 | 710 | 723 | 1.411 | 1.439 | 686 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2003 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kildeby | Management | 0 companies |