| Revenue | DKK 223K | -62% |
| EBITDA | DKK 36K | -94% |
| Net profit | DKK -490K | -217% |
| Total assets | DKK 1M | -88% |
| Equity | DKK 804K | -81% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.402 | 3.550 | 3.950 | 4.096 | 3.847 | 501 | 541 | 582 | 223 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 3.402 | 3.550 | 3.950 | 4.096 | 3.847 | 1.147 | 541 | 582 | 36 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 3.402 | 3.550 | 3.950 | 4.096 | 3.847 | 1.147 | 541 | 582 | 36 |
| Net financials | -2.299 | -1.978 | -2.008 | -1.519 | -1.501 | -188 | -175 | -161 | -526 |
| Profit before tax | 1.103 | 1.572 | 1.942 | 2.577 | 2.346 | 959 | 366 | 420 | -490 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 1.103 | 1.572 | 1.942 | 2.577 | 2.346 | 959 | 366 | 420 | -490 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 54.473 | 57.283 | 57.028 | 56.777 | 56.809 | 8.250 | 8.280 | 8.361 | 1.024 |
| Equity | 9.324 | 11.421 | 13.738 | 17.183 | 19.359 | 3.508 | 3.874 | 4.295 | 804 |
| Long-term debt | 43.002 | 43.521 | 41.037 | 37.393 | 34.869 | 4.358 | 4.012 | 3.616 | 0 |
| Short-term debt | 2.146 | 2.341 | 2.253 | 2.200 | 2.581 | 384 | 394 | 451 | 220 |
| Total debt | 45.148 | 45.862 | 43.290 | 39.594 | 37.450 | 4.742 | 4.406 | 4.067 | 220 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Stakeholder | Stakeholder | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 90.0% | 90.0% | 2019 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2006 | |
MESSI INVEST ApS | Company | 25.0% | 25.0% | 2012 |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2006 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Orpea GP Lux S.à r.l. | Stakeholder | 0 companies |
| Tom Taaning Petersen | Board of Directors | 0 companies |
| Tom Faber | Chairman | 0 companies |
| Bjørn Michael Bengtsson | Board of Directors | 0 companies |
| Jan Lundqvist | Board of Directors | 0 companies |