| Revenue | DKK -1,6M | +201% |
| EBITDA | DKK -1,6M | -201% |
| Net profit | DKK -10M | +61% |
| Total assets | DKK 232,5M | -4% |
| Equity | DKK 226,9M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | -6 | -12 | -33 | -270 | -198 | -370 | -490 | -662 | -3.652 | -840 | -151 | -522 | -1.571 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1 | -6 | -12 | -33 | -270 | -198 | -370 | -490 | -662 | -3.652 | -840 | -151 | -522 | -1.571 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | -6 | -12 | -33 | -270 | -198 | -370 | -490 | -662 | -3.652 | -840 | -151 | -522 | -1.571 |
| Net financials | 5.885 | 5.385 | 7.266 | 8.965 | 15.515 | 19.321 | 299.653 | -2.730 | -13.344 | 5.146 | -15.743 | -19.170 | -22.587 | -8.432 |
| Profit before tax | 5.886 | 5.380 | 7.253 | 8.933 | 15.245 | 19.123 | 299.283 | -3.220 | -14.006 | 1.494 | -16.583 | -19.321 | -23.109 | -10.003 |
| Tax | 1 | 1 | -4 | -17 | -2 | 11 | 517 | 591 | -221 | 2.883 | 9 | 1.206 | 2.401 | -0 |
| Net profit | 5.885 | 5.379 | 7.257 | 8.950 | 15.247 | 19.112 | 298.766 | -3.811 | -13.785 | -1.389 | -16.592 | -20.527 | -25.510 | -10.003 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.847 | 18.572 | 27.927 | 39.157 | 61.063 | 68.200 | 330.366 | 346.595 | 327.115 | 312.981 | 303.034 | 278.449 | 241.195 | 232.480 |
| Equity | 13.350 | 18.364 | 25.591 | 34.563 | 49.595 | 66.108 | 329.874 | 315.957 | 302.064 | 305.001 | 283.150 | 262.566 | 237.039 | 226.914 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 497 | 208 | 2.335 | 4.594 | 11.253 | 2.091 | 492 | 30.638 | 25.051 | 7.980 | 19.884 | 15.883 | 4.156 | 5.566 |
| Total debt | 497 | 208 | 2.335 | 4.594 | 11.253 | 2.091 | 492 | 30.638 | 25.051 | 7.980 | 19.884 | 15.883 | 4.156 | 5.566 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Larsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |