| Revenue | DKK 189K | -93% |
| EBITDA | DKK 189K | +244% |
| Net profit | DKK -19K | +93% |
| Total assets | DKK 591K | -70% |
| Equity | DKK 222K | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.488 | 4.038 | 4.883 | 5.190 | 4.990 | 4.968 | 4.282 | 4.421 | 3.492 | 3.918 | 2.814 | 189 |
| Staff expenses | -4.180 | -3.922 | -4.176 | -4.496 | -4.509 | -4.694 | -3.913 | -4.148 | -4.025 | -3.102 | -2.903 | -0 |
| EBITDA | 308 | 116 | 707 | 695 | 482 | 247 | 370 | 272 | -533 | 706 | -132 | 189 |
| Depreciation & amort. | 180 | -177 | -91 | -149 | -123 | -36 | -7 | -4 | -6 | -8 | -55 | -204 |
| EBIT | 128 | -61 | 616 | 546 | 358 | 212 | 363 | 268 | -540 | 698 | -187 | -15 |
| Net financials | -71 | -59 | -134 | -126 | -99 | -107 | -104 | -163 | -97 | -65 | -72 | -4 |
| Profit before tax | 56 | -120 | 483 | 420 | 260 | 104 | 259 | 106 | -636 | 634 | -260 | -19 |
| Tax | 7 | -43 | 163 | 110 | 64 | 26 | 63 | 37 | -133 | 147 | 2 | -0 |
| Net profit | 49 | -77 | 320 | 310 | 196 | 78 | 196 | 69 | -503 | 487 | -262 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.063 | 2.859 | 3.256 | 2.986 | 3.407 | 3.827 | 3.357 | 4.215 | 2.936 | 3.829 | 1.943 | 591 |
| Equity | 745 | 667 | 640 | 810 | 706 | 584 | 701 | 569 | 16 | 503 | 241 | 222 |
| Long-term debt | 78 | 17 | 0 | 279 | 221 | 0 | 0 | 0 | 58 | 69 | 0 | 0 |
| Short-term debt | 2.174 | 2.150 | 2.616 | 1.896 | 2.481 | 3.243 | 2.657 | 3.645 | 2.863 | 3.257 | 1.702 | 369 |
| Total debt | 2.252 | 2.168 | 2.616 | 2.175 | 2.702 | 3.243 | 2.657 | 3.645 | 2.920 | 3.326 | 1.702 | 369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LRK HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
OLEK HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Otto Grønborg Schütt | Management | 0 companies |
| Bo Prangsgaard | Board of Directors | 0 companies |
| Ole Kristiansen | Board of Directors | 0 companies |
| Niels Ulrik Heine | Chairman | 0 companies |