| Revenue | DKK 0 | — |
| EBITDA | DKK -51K | -6% |
| Net profit | DKK 166K | +16% |
| Total assets | DKK 3,2M | +5% |
| Equity | DKK 3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -118 | -105 | -36 | -23 | -52 | -29 | -41 | -38 | -44 | -60 | -48 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -16 | -118 | -105 | -36 | -23 | -52 | -29 | -41 | -38 | -44 | -60 | -48 | -51 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -118 | -105 | -36 | -23 | -52 | -29 | -41 | -38 | -44 | -60 | -48 | -51 |
| Net financials | 537 | 39 | 83 | 50 | 523 | 90 | -908 | -169 | -89 | 328 | -510 | 191 | 217 |
| Profit before tax | 520 | -80 | -23 | 15 | 500 | 38 | -937 | -210 | -127 | 284 | -570 | 143 | 166 |
| Tax | 3 | 7 | 6 | 4 | 111 | 9 | -0 | -0 | 0 | -0 | -0 | -0 | -0 |
| Net profit | 517 | -87 | -28 | 11 | 390 | 29 | -936 | -210 | -128 | 284 | -570 | 143 | 166 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.121 | 4.772 | 4.746 | 4.741 | 5.216 | 5.063 | 4.125 | 3.910 | 3.790 | 4.029 | 2.980 | 3.071 | 3.213 |
| Equity | 4.880 | 4.697 | 4.669 | 4.680 | 5.019 | 4.997 | 4.060 | 3.850 | 3.723 | 3.961 | 2.791 | 2.875 | 2.981 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 240 | 74 | 77 | 61 | 197 | 67 | 64 | 59 | 68 | 68 | 189 | 195 | 232 |
| Total debt | 240 | 74 | 77 | 61 | 197 | 67 | 64 | 59 | 68 | 68 | 189 | 195 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OI Founder | Founder | 2004 | — | — |
SB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Ivar Westergaard | Founder | 0 companies |
| Sofus Borch Schaufuss | Unofficial title | 0 companies |