| Revenue | DKK 2,8M | -25% |
| EBITDA | DKK 1,2M | -23% |
| Net profit | DKK 918K | -19% |
| Total assets | DKK 9,1M | +25% |
| Equity | DKK 5M | +22% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.607 | 2.738 | 2.521 | 2.427 | 2.432 | 2.588 | 2.092 | 2.164 | 2.815 | 3.482 | 4.614 | 3.667 | 2.768 |
| Staff expenses | -2.400 | -2.401 | -2.339 | -2.212 | -2.183 | -2.075 | -1.966 | -2.014 | -2.334 | -1.887 | -2.316 | -2.151 | -1.598 |
| EBITDA | 207 | 337 | 182 | 215 | 250 | 513 | 126 | 150 | 482 | 1.595 | 2.298 | 1.516 | 1.170 |
| Depreciation & amort. | 36 | 25 | 17 | 20 | 9 | -7 | -7 | -15 | -10 | -16 | -16 | -16 | -6 |
| EBIT | 172 | 312 | 165 | 195 | 241 | 506 | 118 | 135 | 472 | 1.579 | 2.282 | 1.500 | 1.163 |
| Net financials | -145 | -130 | -146 | -144 | -142 | -127 | -69 | -91 | -77 | -34 | -18 | -44 | 14 |
| Profit before tax | 27 | 183 | 19 | 51 | 98 | 379 | 49 | 44 | 395 | 1.545 | 2.264 | 1.457 | 1.178 |
| Tax | 13 | 46 | 5 | 13 | 22 | 84 | 12 | 11 | 88 | 340 | 505 | 326 | 259 |
| Net profit | 15 | 136 | 14 | 38 | 77 | 294 | 37 | 33 | 307 | 1.205 | 1.759 | 1.130 | 918 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.504 | 3.456 | 5.737 | 2.848 | 2.968 | 3.357 | 2.952 | 2.553 | 3.274 | 4.824 | 6.197 | 7.298 | 9.124 |
| Equity | 158 | 194 | 209 | 247 | 324 | 618 | 655 | 689 | 996 | 2.201 | 3.460 | 4.090 | 5.008 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 164 | 164 | 0 | 0 | 0 |
| Short-term debt | 4.346 | 3.262 | 5.528 | 2.601 | 2.644 | 2.739 | 2.297 | 1.802 | 2.114 | 2.455 | 2.736 | 3.205 | 4.115 |
| Total debt | 4.346 | 3.262 | 5.528 | 2.601 | 2.644 | 2.739 | 2.297 | 1.864 | 2.278 | 2.620 | 2.736 | 3.205 | 4.115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OL Founder | Founder | 2007 | — | — |
SP Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Gl. Dalsgård Holding ApS | Company | 100.0% | 100.0% | 2020 |
DEFA HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Orla Larsen | Founder | 0 companies |
| Steffen Povlsen | Management | 0 companies |
| Karsten Tom Nielsen | Board of Directors | 0 companies |
| Mogens Pahl Christensen | Chairman | 0 companies |
| Sonja Frost Pedersen | Board of Directors | 0 companies |