| Revenue | DKK -101K | +978% |
| EBITDA | DKK -364K | +0% |
| Net profit | DKK -102K | +80% |
| Total assets | DKK 13,8M | +12% |
| Equity | DKK 7,3M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -135 | -176 | -106 | -43 | -38 | 15 | 80 | 5 | -106 | 506 | 336 | -9 | -101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -152 | -1.032 | -841 | -355 | -263 |
| EBITDA | -135 | -176 | -106 | -43 | -88 | 15 | 80 | -13 | -258 | -526 | -505 | -365 | -364 |
| Depreciation & amort. | -144 | -75 | -75 | -75 | -75 | -75 | -1.063 | -0 | -0 | -70 | -146 | -146 | -176 |
| EBIT | -279 | -251 | -181 | -118 | -163 | -60 | -984 | -13 | -258 | -596 | -651 | -511 | -540 |
| Net financials | 71 | 826 | -408 | -1.279 | 1.138 | 2.266 | 1.550 | -91 | 470 | 1.957 | 1.836 | -131 | 278 |
| Profit before tax | 431 | 576 | -589 | -1.812 | 974 | 2.200 | 567 | -113 | 212 | 1.361 | 1.185 | -641 | -262 |
| Tax | 320 | -315 | -445 | -694 | -114 | -98 | -309 | 115 | 201 | -685 | 279 | -143 | -160 |
| Net profit | 111 | 891 | -144 | -1.119 | 1.088 | 2.298 | 876 | -228 | 11 | 2.046 | 907 | -499 | -102 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.975 | 16.236 | 17.115 | 11.371 | 13.155 | 15.502 | 19.587 | 14.871 | 13.374 | 17.417 | 13.032 | 12.289 | 13.818 |
| Equity | 1.290 | 2.181 | 2.038 | 919 | 2.007 | 4.305 | 5.181 | 4.953 | 4.964 | 7.009 | 7.916 | 7.417 | 7.315 |
| Long-term debt | 1.033 | 1.005 | 969 | 931 | 893 | 844 | 805 | 763 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 12.652 | 13.049 | 14.108 | 9.521 | 10.255 | 10.353 | 13.601 | 9.156 | 8.410 | 10.408 | 5.117 | 4.872 | 6.503 |
| Total debt | 13.684 | 14.054 | 15.077 | 10.452 | 11.148 | 11.198 | 14.406 | 9.918 | 8.410 | 10.408 | 5.117 | 4.872 | 6.503 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
PI | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LARGUS ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kronholm | Chief Executive Officer | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |