| Revenue | DKK 5,9M | -24% |
| EBITDA | DKK -1,7M | -396% |
| Net profit | DKK -2,1M | -1249% |
| Total assets | DKK 8M | -9% |
| Equity | DKK -786K | -159% |
| Employees | 21 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.182 | 7.641 | 7.260 | 3.124 | 5.748 | 5.961 | 5.442 | 6.339 | 7.822 | 5.916 |
| Staff expenses | -6.023 | -7.251 | -7.612 | -2.446 | -4.855 | -5.279 | -5.250 | -6.049 | -7.241 | -7.634 |
| EBITDA | 1.159 | 390 | -352 | 663 | 893 | 682 | 192 | 290 | 581 | -1.718 |
| Depreciation & amort. | 165 | 175 | 237 | -19 | -114 | -106 | -82 | -125 | -182 | -228 |
| EBIT | 993 | 215 | -589 | 644 | 779 | 576 | 110 | 165 | 399 | -1.946 |
| Net financials | -211 | -163 | -203 | -52 | -73 | -59 | -74 | -85 | -116 | -54 |
| Profit before tax | 783 | 52 | -792 | 592 | 707 | 517 | 37 | 80 | 283 | -2.000 |
| Tax | 216 | 25 | 70 | -0 | 98 | 118 | 22 | 36 | 98 | 123 |
| Net profit | 567 | 26 | -862 | 592 | 609 | 399 | 15 | 44 | 185 | -2.123 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.663 | 5.821 | 4.281 | 4.571 | 5.405 | 4.392 | 5.940 | 6.985 | 8.696 | 7.952 |
| Equity | 1.144 | 1.074 | 212 | 804 | 1.412 | 1.711 | 1.622 | 1.560 | 1.337 | -786 |
| Long-term debt | 834 | 505 | 23 | 760 | 640 | 396 | 305 | 1.500 | 1.500 | 1.500 |
| Short-term debt | 2.685 | 4.242 | 4.046 | 3.007 | 3.353 | 2.285 | 4.013 | 3.925 | 5.860 | 7.239 |
| Total debt | 3.519 | 4.747 | 4.070 | 3.767 | 3.993 | 2.681 | 4.318 | 5.425 | 7.360 | 8.739 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VLV Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt Hansen | Chief Executive Officer | 0 companies |