| Revenue | DKK 0 | — |
| EBITDA | DKK -8K | -45% |
| Net profit | DKK 1,1M | +188% |
| Total assets | DKK 6,4M | +18% |
| Equity | DKK 4,8M | +25% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -9 | -6 | 4 | -2 | -3 | -15 | -3 | -3 | -3 | -2 | -3 | -6 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -9 | -6 | 4 | -2 | -3 | -15 | -3 | -3 | -3 | -2 | -3 | -6 | -8 |
| Net financials | 1.163 | 191 | 311 | 897 | 183 | 134 | 252 | 340 | 1.161 | 943 | -391 | 1.545 | -1.255 | 1.094 |
| Profit before tax | 1.214 | 182 | 305 | 901 | 181 | 131 | 237 | 337 | 1.158 | 941 | -393 | 1.542 | -1.260 | 1.085 |
| Tax | 29 | -11 | -6 | -1 | -0 | -3 | -7 | -4 | -3 | -5 | -4 | -10 | -4 | -15 |
| Net profit | 1.185 | 193 | 310 | 902 | 181 | 134 | 244 | 341 | 1.161 | 945 | -390 | 1.552 | -1.257 | 1.100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.552 | 4.692 | 4.685 | 5.354 | 4.745 | 4.732 | 4.895 | 5.322 | 6.136 | 6.514 | 5.857 | 7.713 | 5.404 | 6.399 |
| Equity | 3.307 | 3.500 | 3.811 | 4.512 | 4.394 | 4.378 | 4.521 | 4.762 | 5.814 | 5.759 | 4.569 | 6.121 | 3.865 | 4.830 |
| Long-term debt | 1.502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 742 | 1.192 | 874 | 638 | 215 | 355 | 374 | 559 | 323 | 755 | 1.287 | 1.592 | 1.539 | 1.570 |
| Total debt | 2.245 | 1.192 | 874 | 638 | 215 | 355 | 374 | 559 | 323 | 755 | 1.287 | 1.592 | 1.539 | 1.570 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2009 | — | — |
PH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
T.E. HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Anton Rørdam Larsen | Management | 0 companies |
| Poul Henrik Frydendal | Management | 0 companies |