| Revenue | DKK 0 | — |
| EBITDA | DKK -6,9M | +38% |
| Net profit | DKK 226,7M | +0% |
| Total assets | DKK 2,7B | +13% |
| Equity | DKK 2B | -4% |
| Employees | 2 | — |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -999 | -788 | -1.147 | -4.216 | -3.258 | -2.031 | -864 | -3.064 | -1.337 | -3.114 | -2.044 |
| EBITDA | — | — | — | — | — | — | — | -1.800 | -2.599 | -2.942 | -3.492 | -16.326 | -6.411 | -6.970 | -5.400 | -4.045 | -10.916 | -4.882 | -11.121 | -6.937 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -49 | -7 | -1.380 | -2.718 | -1.862 | -961 | -69 | -11 | -0 | -0 | -124 | -46 | 198 |
| EBIT | — | — | — | — | — | — | — | -1.849 | -2.606 | -4.322 | -6.210 | -18.188 | -7.372 | -7.039 | -5.411 | -4.045 | -10.916 | -5.006 | -11.167 | -7.135 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 137.056 | 57.411 | 154.272 | 121.680 | -29.081 | 441.993 | 321.165 | 47.770 | -454.939 | 437.115 | 473.963 | 238.624 | 233.163 |
| Profit before tax | — | — | — | — | — | — | — | 135.207 | 54.877 | 149.950 | 115.470 | -47.269 | 434.621 | 314.126 | 157.253 | -458.984 | 429.729 | 468.957 | 227.457 | 226.928 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -3 | 403 | 71 | -499 | -0 | 179 | 4.488 | 1.148 | -467 | -784 | 3.987 | -161 | 229 |
| Net profit | — | — | — | — | — | — | — | 135.210 | 54.474 | 149.879 | 115.969 | -47.269 | 434.442 | 309.638 | 156.105 | -458.517 | 430.513 | 464.970 | 227.618 | 226.699 |
| Item | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 831.677 | 896.690 | 1.063.666 | 1.241.077 | 1.124.237 | 1.534.789 | 1.865.708 | 2.036.205 | 1.683.000 | 2.147.058 | 2.121.745 | 2.424.303 | 2.745.002 |
| Equity | — | — | — | — | — | — | — | 814.736 | 875.976 | 1.017.740 | 1.198.630 | 1.026.566 | 1.450.523 | 1.720.868 | 1.829.207 | 1.358.833 | 1.737.801 | 2.018.333 | 2.108.458 | 2.034.147 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.941 | 20.714 | 44.913 | 41.738 | 84.893 | 84.266 | 144.840 | 206.998 | 324.167 | 409.257 | 103.412 | 249.852 | 644.486 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.941 | 20.714 | 44.913 | 41.738 | 84.893 | 84.266 | 144.840 | 206.998 | 324.167 | 409.257 | 103.412 | 249.852 | 644.486 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OM Management | Management | 2017 | — | — |
RL Management | Management | 2024 | — | — |
JS Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Oluf Myhrmann | Management | 0 companies |
| Rasmus Lund-Jacobsen | Management | 0 companies |
| Johnny Schmølker | Management | 0 companies |
| Lars Steen Rasmussen | Board of Directors | 0 companies |
| Christian Thuesen | Board of Directors | 0 companies |
| Claes Rechnitzer | Chairman | 0 companies |