| Revenue | DKK 314K | -69% |
| EBITDA | DKK -442K | +4% |
| Net profit | DKK -450K | +9% |
| Total assets | DKK 817K | -66% |
| Equity | DKK -1,3M | -54% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.212 | 1.709 | 1.444 | 2.088 | 1.579 | 3.094 | 2.406 | 1.928 | 3.451 | 2.488 | 2.624 | 1.161 | 1.011 | 314 |
| Staff expenses | -1.625 | -1.326 | -1.029 | -1.485 | -1.500 | -1.776 | -2.273 | -2.428 | -1.840 | -1.644 | -1.704 | -1.669 | -1.470 | -756 |
| EBITDA | -413 | 382 | 415 | 603 | 78 | 1.318 | 132 | -500 | 1.611 | 845 | 921 | -508 | -459 | -442 |
| Depreciation & amort. | -143 | -112 | -105 | -66 | -0 | -10 | -15 | -15 | -8 | -21 | -25 | -19 | -8 | -8 |
| EBIT | -556 | 271 | 311 | 537 | 78 | 1.307 | 117 | -515 | 1.603 | 823 | 896 | -527 | -467 | -449 |
| Net financials | -18 | -31 | -24 | 26 | 2 | -4 | -13 | -4 | -12 | -14 | -42 | -75 | -116 | -137 |
| Profit before tax | -574 | 239 | 287 | 562 | 80 | 1.303 | 104 | -519 | 1.591 | 809 | 854 | -602 | -583 | -586 |
| Tax | -138 | 62 | 89 | 143 | 27 | 294 | 35 | -105 | 353 | 182 | 195 | -127 | -86 | -136 |
| Net profit | -436 | 177 | 198 | 419 | 54 | 1.009 | 69 | -414 | 1.239 | 627 | 659 | -475 | -496 | -450 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.629 | 1.860 | 1.642 | 1.698 | 1.325 | 2.853 | 2.941 | 1.564 | 3.116 | 2.409 | 2.882 | 2.863 | 2.435 | 817 |
| Equity | 432 | 609 | 808 | 1.077 | 731 | 1.739 | 809 | 210 | 1.449 | 756 | 785 | -340 | -837 | -1.286 |
| Long-term debt | 0 | 0 | 28 | 155 | 22 | 290 | 33 | 13 | 62 | 96 | 96 | 96 | 106 | 106 |
| Short-term debt | 1.197 | 1.251 | 807 | 466 | 572 | 824 | 2.099 | 1.341 | 1.605 | 1.557 | 2.001 | 3.107 | 3.166 | 1.998 |
| Total debt | 1.197 | 1.251 | 835 | 622 | 594 | 1.114 | 2.132 | 1.354 | 1.667 | 1.653 | 2.097 | 3.203 | 3.272 | 2.103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2008 | — | — |
MO Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OVDAL HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Mathias Ovdal | Management | 0 companies |