| Revenue | DKK -42K | -77% |
| EBITDA | DKK 7,4M | +4107% |
| Net profit | DKK -7,1M | -1999% |
| Total assets | DKK 34,6M | -17% |
| Equity | DKK 12,9M | -35% |
| Employees | 3 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 2.555 | 5.177 | -4.265 | -1.936 | -1.044 | -1.130 | -314 | -100 | -42 | -28 | -16 | -79 | -184 | -42 |
| Staff expenses | -0 | -0 | -9.070 | -9.459 | -1.012 | -1.991 | -3.257 | -1.626 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | -6.515 | -4.711 | -15.782 | -6.356 | -4.301 | -2.756 | -314 | -100 | -42 | -28 | -132 | -79 | -184 | 7.354 |
| Depreciation & amort. | -0 | -0 | -2.216 | -5.702 | -265 | -296 | -296 | -296 | -78 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | -8.731 | -10.413 | -16.047 | -6.652 | -4.597 | -3.052 | -392 | -102 | -42 | -28 | -132 | -79 | -184 | 7.354 |
| Net financials | 0 | 0 | 981 | -5.168 | -233 | -615 | 13.643 | 186.580 | 1.351 | 7.072 | 4.841 | 3.689 | 7.746 | 4.383 | 661 | -14.330 |
| Profit before tax | — | — | -2.500 | -15.581 | -16.280 | -7.267 | 9.046 | 186.973 | 1.947 | 7.598 | 4.799 | 3.661 | 7.615 | 4.020 | 477 | -6.976 |
| Tax | -0 | -0 | 2.625 | 9.111 | -12.049 | -5.965 | -2.373 | 1.971 | 2.265 | 125 | 320 | 304 | 160 | 346 | 105 | 92 |
| Net profit | — | — | -5.125 | -24.692 | -4.231 | -1.302 | 11.419 | 185.002 | -318 | 7.473 | 4.479 | 3.357 | 7.455 | 3.674 | 372 | -7.068 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 71.937 | 80.365 | 86.364 | 86.331 | 109.642 | 38.032 | 81.470 | 71.253 | 75.917 | 79.820 | 84.527 | 40.718 | 41.461 | 34.601 |
| Equity | — | — | -26.621 | -52.458 | -56.367 | -57.774 | -45.210 | 15.267 | 36.300 | 43.773 | 48.252 | 51.609 | 59.064 | 19.562 | 19.934 | 12.866 |
| Long-term debt | 0 | 0 | 41.816 | 28.832 | 338 | 25.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264 | 0 | 0 |
| Short-term debt | 0 | 0 | 48.208 | 86.229 | 117.595 | 90.079 | 125.872 | 5.684 | 37.636 | 27.481 | 27.665 | 28.211 | 25.462 | 20.892 | 21.527 | 21.735 |
| Total debt | 0 | 0 | 90.024 | 115.061 | 117.933 | 115.079 | 125.872 | 5.684 | 37.636 | 27.481 | 27.665 | 28.211 | 25.462 | 21.156 | 21.527 | 21.735 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KK Management | Management | 2009 | — | — |
PL Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OPASA ApS | Company | 100.0% | 100.0% | 2018 |
OPASA II ApS | Company | 15.0% | 15.0% | 2012 |
OPASA III ApS | Company | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Kjærulff | Management | 0 companies |
| Peter Lund | Management | 0 companies |
| Flemming Hynkemejer | Board of Directors | 0 companies |
| Christian Jul Madsen | Board of Directors | 0 companies |
| Carsten Schulz Sander | Board of Directors | 0 companies |
| Jacob Stig Blomberg | Board of Directors | 0 companies |
| Jørgen Iversen | Board of Directors | 0 companies |
| Peter Eriksen Jensen | Chairman | 0 companies |
| Annette Lund | Chairman | 0 companies |
| Christian Ravnås Birk | Board of Directors | 0 companies |
| Oscar Mathias Lund | Board of Directors | 0 companies |
| Ole Pflug | Board of Directors | 0 companies |
| Jan Iversen Kristensen | Board of Directors | 0 companies |
| Lars Torpe Christoffersen | Board of Directors | 0 companies |
| Bjarne Poulsen | Board of Directors | 0 companies |