| Revenue | DKK 81K | -84% |
| EBITDA | DKK -4,1M | +63% |
| Net profit | DKK -4,1M | +58% |
| Total assets | DKK 11,3M | -7% |
| Equity | DKK -1,3M | -13% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.884 | 5.464 | 6.027 | 6.307 | 3.474 | 5.602 | 6.009 | 6.880 | 10.261 | 8.002 | 7.617 | 495 | 81 |
| Staff expenses | -3.646 | -4.553 | -5.110 | -5.494 | -3.627 | -4.054 | -5.328 | -7.581 | -7.921 | -6.435 | -7.743 | -11.450 | -4.178 |
| EBITDA | 237 | 822 | 917 | 813 | -153 | 1.548 | 681 | -701 | 2.341 | 1.567 | -126 | -10.956 | -4.097 |
| Depreciation & amort. | -395 | -363 | -305 | -249 | -270 | -137 | -234 | -362 | -425 | -513 | -664 | -1.281 | -542 |
| EBIT | -158 | 459 | 612 | 564 | -423 | 1.412 | 447 | -1.063 | 1.915 | 1.054 | -790 | -12.237 | -4.638 |
| Net financials | -71 | -107 | -152 | -108 | -45 | -43 | -80 | -157 | -86 | -39 | -55 | -382 | -672 |
| Profit before tax | -229 | 353 | 460 | 457 | -262 | 1.369 | 367 | -1.220 | 1.829 | 1.015 | -845 | -12.619 | -5.310 |
| Tax | -43 | 89 | 119 | 116 | 103 | 309 | 92 | -252 | 404 | 226 | -177 | -2.776 | -1.167 |
| Net profit | -186 | 264 | 341 | 341 | -365 | 1.060 | 275 | -968 | 1.425 | 788 | -668 | -9.842 | -4.143 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.055 | 4.705 | 4.556 | 4.637 | 2.729 | 4.259 | 5.033 | 5.987 | 8.705 | 11.172 | 9.606 | 12.244 | 11.330 |
| Equity | 733 | 996 | 1.337 | 1.178 | 313 | 1.374 | 1.149 | 181 | 1.606 | 2.394 | 3.726 | -1.117 | -1.260 |
| Long-term debt | 358 | 294 | 227 | 156 | 81 | 1 | 118 | 172 | 237 | 239 | 244 | 4.252 | 265 |
| Short-term debt | 1.964 | 3.415 | 2.992 | 3.303 | 2.335 | 2.884 | 3.761 | 5.634 | 6.830 | 8.505 | 5.117 | 8.688 | 12.269 |
| Total debt | 2.322 | 3.709 | 3.219 | 3.459 | 2.416 | 2.885 | 3.879 | 5.806 | 7.068 | 8.744 | 5.360 | 12.940 | 12.534 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KO Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
UC Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
JE Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RU Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oestergaard Holding A/S | Company | 66.7% | 66.7% | 2024 |
JEH Consulting ApS | Company | 20.0% | 20.0% | 2024 |
Dexter Invest ApS | Company | 25.0% | 25.0% | 2023 |
OS Industries ApS | Company | 90.0% | 90.0% | 2023 |
Tietgen Invest ApS | Company | 25.0% | 25.0% | 2023 |
| Individual | 25.0% | 25.0% | 2023 | |
TI-OS Partners ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Overbeck Sørensen | Chief Executive Officer | 0 companies |
| Ulrik Christian Giese | Chief Executive Officer | 0 companies |
| Jan Egeskov Hansen | Chief Executive Officer | 0 companies |
| Ruben Uldal Hansen | Chief Executive Officer | 0 companies |
| Jan Lythcke-Jørgensen | Chairman | 0 companies |
| Emmanuel Hili | Board of Directors | 0 companies |
| Jesper Wadum Nielsen | Board of Directors | 0 companies |
| Claus Østergaard Nielsen | Chairman | 0 companies |