| Revenue | DKK 812K | -5% |
| EBITDA | DKK 1M | +6% |
| Net profit | DKK 447K | -24% |
| Total assets | DKK 19,6M | +2% |
| Equity | DKK 4M | +12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -72 | -2 | 12 | 648 | 590 | 748 | 828 | 997 | 756 | 509 | 695 | 882 | 852 | 812 |
| Staff expenses | -0 | -0 | -0 | -0 | -302 | -76 | -0 | -15 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -72 | 189 | 12 | 1.482 | 2.807 | 1.805 | 1.781 | 847 | 1.760 | 1.386 | -415 | 642 | 952 | 1.012 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -72 | 189 | 12 | 1.482 | 2.807 | 1.805 | 1.781 | 847 | 1.760 | 1.386 | -415 | 642 | 952 | 1.012 |
| Net financials | -3 | -2 | -18 | -295 | -182 | -179 | -207 | -364 | -137 | -134 | -125 | -190 | -193 | -437 |
| Profit before tax | -75 | 187 | -6 | 1.187 | 2.625 | 1.626 | 1.573 | 482 | 1.623 | 1.251 | -539 | 452 | 759 | 575 |
| Tax | -0 | -1 | -1 | -0 | 43 | 465 | 232 | 109 | 357 | 275 | -119 | 85 | 169 | 127 |
| Net profit | -75 | 188 | -5 | 1.187 | 2.582 | 1.161 | 1.341 | 373 | 1.266 | 976 | -421 | 366 | 590 | 447 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54 | 422 | 2.945 | 13.474 | 16.531 | 18.074 | 21.610 | 19.164 | 20.702 | 19.935 | 19.292 | 19.708 | 19.228 | 19.626 |
| Equity | 1 | 189 | 184 | 4.269 | 6.851 | 8.012 | 6.353 | 3.726 | 3.792 | 4.068 | 3.647 | 4.013 | 3.603 | 4.050 |
| Long-term debt | 0 | 0 | 0 | 9.030 | 9.245 | 9.495 | 14.431 | 14.323 | 14.220 | 14.121 | 14.028 | 13.904 | 13.969 | 13.614 |
| Short-term debt | 53 | 233 | 2.761 | 175 | 392 | 59 | 86 | 265 | 1.484 | 264 | 254 | 406 | 220 | 473 |
| Total debt | 53 | 233 | 2.761 | 9.204 | 9.637 | 9.554 | 14.517 | 14.588 | 15.704 | 14.386 | 14.281 | 14.311 | 14.188 | 14.087 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 2022 | — | — |
OS Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
MG Management | Management | 2018 | — | — |
KV Audit | Audit | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BMS91 ApS | Company | 100.0% | 100.0% | 2022 |
STORE KONGENSGADE 92 ApS | Company | 100.0% | 100.0% | 2013 |
Focus Estate ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hilbert | Management | 0 companies |
| Ole Sylvester-Hvid Wiborg | Chief Executive Officer | 0 companies |
| Morten Groot | Management | 0 companies |
| Kasper Vindelev | Audit | 0 companies |
| Henning Christian Løwenstein | Chairman | 0 companies |
| Christina Sylvester-Hvid Wiborg | Board of Directors | 0 companies |
| Rikke Løwenstein | Board of Directors | 0 companies |
| Flemming Rahr | Board of Directors | 0 companies |
| Kenneth Larsen | Board of Directors | 0 companies |