| Revenue | DKK 1,5M | -24% |
| EBITDA | DKK 51K | -93% |
| Net profit | DKK 3K | -99% |
| Total assets | DKK 2,1M | -14% |
| Equity | DKK 504K | -65% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.265 | 1.548 | 1.413 | 1.155 | 1.987 | 2.317 | 2.148 | 1.885 | 1.928 | 1.474 |
| Staff expenses | -1.078 | -685 | -805 | -804 | -804 | -1.687 | -1.225 | -1.181 | -1.239 | -1.299 |
| EBITDA | 187 | 863 | 1.045 | 352 | 528 | 630 | 923 | 704 | 689 | 51 |
| Depreciation & amort. | -213 | -173 | -0 | -66 | -83 | -118 | -175 | -157 | -98 | -61 |
| EBIT | -26 | 690 | 1.045 | 285 | 446 | 512 | 748 | 547 | 590 | -10 |
| Net financials | -144 | -101 | -5 | 44 | 38 | 30 | -7 | 7 | 15 | 15 |
| Profit before tax | -170 | 589 | 1.040 | 329 | 484 | 542 | 741 | 555 | 606 | 5 |
| Tax | -46 | 149 | 122 | 48 | 103 | 120 | 164 | 123 | 134 | 2 |
| Net profit | -124 | 440 | 918 | 281 | 380 | 422 | 577 | 432 | 472 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.012 | 604 | 1.522 | 1.792 | 3.090 | 2.400 | 2.637 | 2.129 | 2.498 | 2.144 |
| Equity | -987 | -547 | 560 | 743 | 1.085 | 1.143 | 1.320 | 977 | 1.448 | 504 |
| Long-term debt | 936 | 0 | 0 | 0 | 0 | 0 | 177 | 0 | 0 | 70 |
| Short-term debt | 1.062 | 1.127 | 800 | 940 | 1.540 | 1.022 | 1.140 | 1.096 | 988 | 1.530 |
| Total debt | 1.999 | 1.127 | 962 | 1.049 | 1.540 | 1.022 | 1.317 | 1.096 | 988 | 1.599 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KLICCLAK HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Evert | Chief Executive Officer | 0 companies |
| Kristine Slouborg | Chairman | 0 companies |
| Henrik Krogsøe | Board of Directors | 0 companies |
| Christian Vinding Thomsen | Board of Directors | 0 companies |
| Jesper Mølgård Pedersen | Board of Directors | 0 companies |
| Annette Andersen Grøndahl | Board of Directors | 0 companies |