| Revenue | DKK -51K | +2% |
| EBITDA | DKK -337K | -6% |
| Net profit | DKK -278K | -163% |
| Total assets | DKK 9,6M | -54% |
| Equity | DKK 6,7M | -4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -44 | -44 | -39 | -39 | -42 | -46 | -43 | -49 | -51 | -49 | -50 | -47 | -50 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -44 | -50 | -50 | -59 | -72 | -84 | -93 | -158 | -251 | -49 | -50 | -47 | -318 | -337 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -44 | -50 | -50 | -59 | -72 | -84 | -93 | -158 | -251 | -49 | -50 | -47 | -318 | -337 |
| Net financials | -157 | -326 | -233 | -77 | 833 | -2.112 | 7.968 | 1.280 | 21 | -311 | -95 | 44 | 757 | 119 |
| Profit before tax | -201 | -375 | -282 | -136 | 761 | -2.196 | 7.875 | 1.122 | -230 | -361 | -145 | -2 | 439 | -218 |
| Tax | -103 | -114 | -84 | -82 | -83 | -98 | -92 | 141 | 20 | -3 | -5 | 4 | -0 | 59 |
| Net profit | -98 | -262 | -199 | -53 | 844 | -2.098 | 7.967 | 981 | -250 | -358 | -140 | -7 | 440 | -278 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.651 | 12.410 | 12.372 | 12.492 | 13.638 | 16.604 | 30.145 | 16.876 | 17.475 | 17.305 | 18.933 | 19.247 | 20.769 | 9.571 |
| Equity | 67 | -195 | -393 | -447 | 397 | -1.705 | 6.263 | 7.278 | 7.041 | 6.631 | 6.498 | 6.487 | 6.950 | 6.672 |
| Long-term debt | 4.399 | 9.498 | 10.063 | 10.562 | 10.908 | 16.227 | 21.769 | 886 | 886 | 979 | 1.475 | 1.475 | 1.475 | 1.475 |
| Short-term debt | 3.185 | 3.106 | 2.702 | 2.377 | 2.333 | 2.082 | 2.113 | 8.713 | 9.548 | 9.696 | 10.961 | 11.285 | 12.344 | 1.424 |
| Total debt | 7.584 | 12.604 | 12.766 | 12.939 | 13.241 | 18.309 | 23.882 | 9.598 | 10.434 | 10.674 | 12.435 | 12.760 | 13.819 | 2.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2009 | — | — |
FM Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HESA HOLDING A/S | Company | 66.7% | 66.7% | 2009 |
H.JESPERSEN HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Korsholm | Management | 0 companies |
| Flemming Munk | Management | 0 companies |