| Revenue | DKK -1,8M | -357% |
| EBITDA | DKK -7M | -202% |
| Net profit | DKK -8,3M | -295% |
| Total assets | DKK 210,6M | -6% |
| Equity | DKK 150,5M | -5% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.740 | 6.391 | 19.848 | 9.430 | 6.491 | 11.446 | 16.916 | 10.280 | 25.146 | 7.407 | 698 | -1.793 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 9.593 | 937 | 19.848 | 9.430 | 29.172 | 1.623 | 34.442 | 30.980 | 91.331 | 9.323 | 6.803 | -6.954 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9.593 | 937 | 19.848 | 9.430 | 29.172 | 1.623 | 34.442 | 30.980 | 91.331 | 9.323 | 6.803 | -6.954 |
| Net financials | -938 | -374 | -265 | -1.252 | -894 | -730 | -1.498 | -1.387 | -773 | -366 | -2.555 | -1.331 |
| Profit before tax | 8.655 | 563 | 19.583 | 8.178 | 28.278 | 893 | 32.945 | 29.593 | 90.558 | 8.958 | 4.248 | -8.286 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 8.655 | 563 | 19.583 | 8.178 | 28.278 | 893 | 32.945 | 29.593 | 90.558 | 8.958 | 4.248 | -8.286 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185.950 | 172.502 | 182.066 | 176.068 | 196.530 | 179.857 | 187.399 | 198.472 | 257.450 | 230.537 | 224.109 | 210.587 |
| Equity | 165.846 | 166.409 | 61.265 | 62.040 | 90.117 | 82.256 | 100.551 | 116.966 | 187.464 | 159.593 | 158.744 | 150.458 |
| Long-term debt | 15.490 | 0 | 111.247 | 105.057 | 101.384 | 93.489 | 83.580 | 78.559 | 64.591 | 60.243 | 51.705 | 45.628 |
| Short-term debt | 4.614 | 6.093 | 9.554 | 8.971 | 2.352 | 1.419 | 524 | 299 | 2.982 | 8.190 | 11.322 | 12.179 |
| Total debt | 20.104 | 6.093 | 120.801 | 114.028 | 103.736 | 94.908 | 84.104 | 78.858 | 67.573 | 68.433 | 63.027 | 57.807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
OD Management | Management | 2006 | — | — |
NS Management | Management | 2005 | — | — |
JJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
CE Management | Management | 2025 | — | — |
CE Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
KC Management | Management | 2017 | — | — |
MK Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2005 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Meier Sørensen | Chief Executive Officer | 0 companies |
| Ole Danielsen | Management | 0 companies |
| Nikolaj Stampe | Management | 0 companies |
| Jørn Jeppesen | Chief Executive Officer | 0 companies |
| Carl Edgar Serge Vøgg | Management | 0 companies |
| Christian Egil Olsson | Chief Executive Officer | 0 companies |
| Katia Ciesielska | Management | 0 companies |
| Mette Krog Hansen | Chief Executive Officer | 0 companies |
| Inge Beicher | Chairman | 0 companies |
| Jens Dalskov | Board of Directors | 0 companies |
| Harry Duncan MacDonald | Chairman | 0 companies |
| Tony Andrew Whiteman | Board of Directors | 0 companies |
| Birger Grubbe | Board of Directors | 0 companies |
| Janne Dyrlev | Chairman | 0 companies |
| Johannes Vang Pedersen | Board of Directors | 0 companies |
| Stephan Schmitz | Board of Directors | 0 companies |
| Brian Grønnegaard | Chairman | 0 companies |
| Peter Mering | Chairman | 0 companies |
| Robert Mc Corduck | Chairman | 0 companies |
| Tine Stampe Nielsen | Board of Directors | 0 companies |