| Revenue | DKK 2,5M | +348% |
| EBITDA | DKK 2,5M | +413% |
| Net profit | DKK 1,8M | +1292% |
| Total assets | DKK 35,8M | +0% |
| Equity | DKK 32,2M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 682 | -50 | 242 | 226 | 772 | 422 | 9.314 | 47 | 1.521 | 362 | 452 | 340 | 558 | 2.503 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -40 | -97 | -97 | -74 | -0 |
| EBITDA | 682 | -50 | 242 | 226 | 772 | 422 | 9.314 | 47 | 1.521 | 322 | 354 | 243 | 485 | 2.485 |
| Depreciation & amort. | -178 | -178 | -208 | -208 | -108 | -208 | -0 | -0 | -142 | -192 | -192 | -192 | -192 | -192 |
| EBIT | 504 | -228 | 34 | 18 | 664 | 214 | 9.314 | 47 | 1.379 | 130 | 163 | 51 | 293 | 2.293 |
| Net financials | -495 | -521 | -593 | -624 | -376 | -122 | -109 | -34 | 8 | 10 | 15 | -194 | -150 | 49 |
| Profit before tax | 9 | -606 | -559 | -606 | 288 | 92 | 9.205 | 14 | 1.387 | 140 | 177 | -142 | 143 | 2.342 |
| Tax | 2 | 72 | -91 | -141 | 107 | 20 | 1.979 | 3 | 305 | 31 | 39 | -31 | 12 | 515 |
| Net profit | 7 | -677 | -468 | -465 | 182 | 72 | 7.226 | 11 | 1.082 | 109 | 138 | -111 | 131 | 1.827 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.839 | 20.910 | 22.937 | 22.355 | 30.073 | 29.689 | 36.310 | 35.290 | 36.998 | 35.846 | 35.615 | 37.851 | 35.650 | 35.767 |
| Equity | 2.676 | 1.999 | 1.531 | 19.909 | 20.091 | 20.163 | 27.390 | 22.400 | 23.482 | 30.194 | 30.332 | 30.221 | 30.353 | 32.180 |
| Long-term debt | 1.437 | 2.230 | 2.099 | 1.967 | 6.824 | 6.249 | 3.300 | 2.846 | 2.402 | 1.954 | 1.521 | 1.092 | 640 | 284 |
| Short-term debt | 13.587 | 16.446 | 18.991 | 178 | 2.874 | 3.008 | 5.620 | 9.957 | 10.953 | 3.425 | 3.453 | 6.194 | 4.291 | 2.890 |
| Total debt | 15.025 | 18.676 | 21.090 | 2.145 | 9.697 | 9.257 | 8.920 | 12.803 | 13.355 | 5.378 | 4.973 | 7.286 | 4.931 | 3.174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE SCHOU FRANDSEN HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schou Frandsen | Management | 0 companies |
| Emil Friis Schou Frandsen | Board of Directors | 0 companies |
| Mads Friis Schou Frandsen | Board of Directors | 0 companies |
| Per Broberg Vinther | Board of Directors | 0 companies |
| Jens Friis Schou Frandsen | Board of Directors | 0 companies |
| Jens Munk Jensen | Board of Directors | 0 companies |
| Preben Schou Frandsen | Board of Directors | 0 companies |
| Helle Friis Frandsen | Chairman | 0 companies |