| Revenue | DKK 25K | -76% |
| EBITDA | DKK -110K | -228% |
| Net profit | DKK -95K | -154% |
| Total assets | DKK 130K | -51% |
| Equity | DKK -72K | -410% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 144 | 156 | 279 | 199 | 107 | 171 | 194 | 108 | 153 | 172 | 106 | 25 |
| Staff expenses | -161 | -129 | -135 | -145 | -136 | -160 | -159 | -143 | -108 | -130 | -132 | -139 | -135 |
| EBITDA | 88 | 16 | 21 | 134 | 163 | -54 | 13 | 51 | -0 | 23 | 40 | -33 | -110 |
| Depreciation & amort. | -61 | -29 | -2 | -8 | 50 | -0 | -0 | -0 | -4 | -0 | -0 | -0 | -0 |
| EBIT | 27 | -13 | 19 | 125 | 113 | -54 | 13 | 51 | -4 | 23 | 40 | -33 | -110 |
| Net financials | -10 | -8 | -12 | -8 | -0 | -1 | -2 | -7 | -6 | -11 | -8 | -11 | -9 |
| Profit before tax | 17 | -21 | 7 | 117 | 113 | -54 | 11 | 44 | -10 | 12 | 32 | -44 | -119 |
| Tax | 5 | 6 | 3 | 51 | 1 | -11 | 3 | 11 | -1 | 6 | 9 | -7 | -24 |
| Net profit | 12 | -27 | 4 | 66 | 112 | -44 | 7 | 33 | -9 | 6 | 23 | -37 | -95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 210 | 172 | 239 | 263 | 165 | 166 | 125 | 217 | 230 | 239 | 248 | 264 | 130 |
| Equity | -111 | -138 | -135 | -69 | 43 | -0 | 7 | 40 | 31 | 37 | 61 | 23 | -72 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 321 | 310 | 373 | 332 | 122 | 167 | 118 | 177 | 198 | 201 | 188 | 241 | 202 |
| Total debt | 321 | 310 | 373 | 332 | 122 | 167 | 118 | 177 | 198 | 201 | 188 | 241 | 202 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Flemming Pedersen | Founder | 0 companies |