| Revenue | DKK -77K | -112% |
| EBITDA | DKK -382K | -210% |
| Net profit | DKK 1,7M | -95% |
| Total assets | DKK 66,8M | +2% |
| Equity | DKK 66,8M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | -14 | -64 | -37 | -17 | -14 | -20 | -34 | 478 | 25 | 2 | 124 | 651 | -77 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -203 | -305 | -305 |
| EBITDA | -14 | -14 | -64 | -37 | -17 | -14 | -20 | -44 | 437 | 25 | 2 | -79 | 346 | -382 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.300 | -0 | -0 | -0 |
| EBIT | -14 | -14 | -64 | -37 | -17 | -14 | -20 | -44 | 437 | 25 | -1.298 | -79 | 346 | -382 |
| Net financials | 1.550 | 2.403 | -2.245 | 204 | 544 | 741 | 1.368 | 3.012 | -32 | 2.579 | 10.769 | 9.106 | 32.600 | 2.124 |
| Profit before tax | 1.536 | 2.388 | -2.310 | 167 | 527 | 726 | 1.348 | 2.967 | 3.543 | 2.605 | 9.470 | 8.506 | 33.165 | 1.742 |
| Tax | -0 | 241 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | -0 | -0 | -0 |
| Net profit | 1.536 | 2.148 | -2.310 | 167 | 527 | 726 | 1.348 | 2.967 | 3.543 | 2.605 | 9.470 | 8.506 | 33.165 | 1.742 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.516 | 9.274 | 6.841 | 4.055 | 3.635 | 4.308 | 5.555 | 9.314 | 12.757 | 15.259 | 24.434 | 32.184 | 65.229 | 66.814 |
| Equity | 3.057 | 5.205 | 2.895 | 3.062 | 3.589 | 4.265 | 5.541 | 8.422 | 11.747 | 14.351 | 23.708 | 32.099 | 65.146 | 66.767 |
| Long-term debt | 2.996 | 2.435 | 2.151 | 0 | 0 | 0 | 0 | 779 | 749 | 706 | 664 | 0 | 0 | 0 |
| Short-term debt | 1.463 | 1.634 | 1.795 | 993 | 46 | 44 | 14 | 113 | 262 | 201 | 62 | 85 | 83 | 47 |
| Total debt | 4.459 | 4.069 | 3.946 | 993 | 46 | 44 | 14 | 892 | 1.010 | 907 | 726 | 85 | 83 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DO Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Olesen Vorsholt | Management | 0 companies |