| Revenue | DKK 9,9M | -15% |
| EBITDA | DKK -940K | -1347% |
| Net profit | DKK -1M | -274% |
| Total assets | DKK 13,3M | -6% |
| Equity | DKK 5M | -17% |
| Employees | 23 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.694 | 13.584 | 11.500 | 11.608 | 9.917 |
| Staff expenses | -7.938 | -9.548 | -10.948 | -11.409 | -10.761 |
| EBITDA | 701 | 3.875 | 490 | 75 | -940 |
| Depreciation & amort. | -200 | -186 | -215 | -299 | -213 |
| EBIT | 501 | 3.689 | 275 | -223 | -1.153 |
| Net financials | -57 | -165 | -42 | -69 | -92 |
| Profit before tax | 445 | 3.524 | 233 | -292 | -1.244 |
| Tax | 105 | 786 | 64 | -24 | -240 |
| Net profit | 340 | 2.738 | 168 | -269 | -1.004 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 14.354 | 16.627 | 15.538 | 14.184 | 13.304 |
| Equity | 3.359 | 6.097 | 6.265 | 5.996 | 4.992 |
| Long-term debt | 746 | 764 | 797 | 607 | 631 |
| Short-term debt | 10.229 | 9.183 | 7.776 | 6.676 | 6.483 |
| Total debt | 10.975 | 9.947 | 8.573 | 7.282 | 7.114 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OC Management | Management | 2004 |
| Former (1) | ||
KM Chief Executive Officer | Chief Executive Officer | 2004 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Chairman | 2026 | |
| Board of Directors | 2026 | |
| Board of Directors | 2026 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 20–24.99% | 20–24.99% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Madsen | Chief Executive Officer | 0 companies |
| Ole Carsten Hansen | Management | 0 companies |
| Knud Ole Kirstein Sørensen | Chairman | 0 companies |
| Christian Duus Ljørring | Board of Directors | 0 companies |
| Kenny Hansen | Board of Directors | 0 companies |