| Revenue | DKK -3M | +93% |
| EBITDA | DKK -3M | -93% |
| Net profit | DKK -2,3M | -91% |
| Total assets | DKK 2,6M | -7% |
| Equity | DKK -10,5M | -28% |
| Employees | — | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | -13 | -457 | -851 | -675 | -1.125 | -1.626 | -2.529 | -1.609 | -2.210 | -2.158 | -1.543 | -2.970 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 418 | -12 | -457 | -851 | -675 | -1.125 | -1.626 | -2.529 | -1.609 | -2.210 | -2.158 | -1.543 | -2.970 |
| Depreciation & amort. | -4 | -4 | -6 | -2 | -0 | -0 | -0 | -18 | -18 | -18 | -23 | -50 | -50 |
| EBIT | 414 | -16 | -463 | -853 | -675 | -1.125 | -1.626 | -2.547 | -1.626 | -2.228 | -2.181 | -1.593 | -3.020 |
| Net financials | 1 | 2 | 4 | 4 | -0 | -2 | -1 | 1 | -7 | -5 | -5 | -11 | -11 |
| Profit before tax | 415 | -13 | -459 | -849 | -675 | -1.127 | -1.627 | -2.546 | -1.633 | -2.233 | -2.186 | -1.604 | -3.031 |
| Tax | 104 | 1 | -106 | -183 | -149 | -248 | -358 | -573 | -539 | -577 | -503 | -385 | -701 |
| Net profit | 311 | -14 | -353 | -666 | -527 | -879 | -1.269 | -1.973 | -1.094 | -1.655 | -1.683 | -1.219 | -2.330 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 780 | 478 | 989 | 1.127 | 1.601 | 1.087 | 1.758 | 2.500 | 2.517 | 2.178 | 2.459 | 2.803 | 2.618 |
| Equity | 125 | 125 | 772 | 1.106 | 1.579 | 700 | -569 | -2.541 | -3.635 | -5.291 | -6.974 | -8.193 | -10.523 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 54 | 353 | 217 | 21 | 22 | 387 | 2.327 | 5.041 | 6.153 | 7.469 | 9.431 | 10.996 | 13.141 |
| Total debt | 54 | 353 | 217 | 21 | 22 | 387 | 2.327 | 5.041 | 6.153 | 7.469 | 9.431 | 10.996 | 13.141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OT Audit | Audit | 2006 | — | — |
RA Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXYGUARD Group ApS | Company | 50.0% | 50.0% | 2014 |
MARTIN HOLDING ApS | Company | 25.0% | 25.0% | 2024 |
Tritonlux ApS | Company | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Traberg | Audit | 0 companies |
| Richard Ailwyn Martin | Management | 0 companies |
| Hans-Christian Kromand | Board of Directors | 0 companies |
| Paw Allan Tinghuus Petersen | Chairman | 0 companies |