| Revenue | DKK 1,3M | -9% |
| EBITDA | DKK 454K | -19% |
| Net profit | DKK 518K | +6% |
| Total assets | DKK 1,8M | -8% |
| Equity | DKK 1,5M | +1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | 854 | 863 | 1.204 | 876 | 1.010 | 1.302 | 1.615 | 1.832 | 1.870 | 2.259 | 1.152 | 1.417 | 1.284 |
| Staff expenses | -467 | -833 | -813 | -822 | -857 | -915 | -1.001 | -1.098 | -1.213 | -1.210 | -1.314 | -816 | -859 | -831 |
| EBITDA | -53 | 22 | 50 | 382 | 20 | 95 | 301 | 517 | 619 | 661 | 945 | 337 | 559 | 454 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | 22 | 50 | 382 | 20 | 95 | 301 | 517 | 619 | 661 | 945 | 337 | 559 | 454 |
| Net financials | -28 | -8 | -19 | 15 | -4 | 11 | 140 | -148 | 98 | 84 | 108 | 9 | 58 | 170 |
| Profit before tax | -81 | 13 | 31 | 398 | 16 | 105 | 441 | 369 | 717 | 745 | 1.053 | 345 | 617 | 623 |
| Tax | -19 | 9 | 32 | 85 | 8 | 22 | 58 | 89 | 127 | 149 | 215 | 78 | 129 | 105 |
| Net profit | -62 | 4 | -1 | 313 | 8 | 83 | 384 | 280 | 590 | 596 | 838 | 267 | 488 | 518 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 672 | 999 | 941 | 1.244 | 1.204 | 1.316 | 1.843 | 3.191 | 2.617 | 2.347 | 2.608 | 1.649 | 1.951 | 1.790 |
| Equity | -617 | -613 | -615 | -302 | -294 | -211 | 173 | 453 | 1.043 | 1.639 | 1.877 | 1.344 | 1.432 | 1.450 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.200 | 1.200 | 1.200 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.290 | 1.612 | 1.556 | 1.546 | 1.497 | 327 | 470 | 1.538 | 1.574 | 708 | 731 | 305 | 519 | 340 |
| Total debt | 1.290 | 1.612 | 1.556 | 1.546 | 1.497 | 1.527 | 1.670 | 2.738 | 1.574 | 708 | 731 | 305 | 519 | 340 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OF Management | Management | 2008 | — | — |
LD Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O.F.M. INVEST ApS | Company | 50.0% | 50.0% | 2008 |
L.D.M. INVEST ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Feder Madsen | Management | 0 companies |
| Lars Duus Madsen | Management | 0 companies |