| Revenue | DKK -23K | -83% |
| EBITDA | DKK 404K | +166% |
| Net profit | DKK -55K | +87% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK 1,7M | -3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -26 | -111 | -129 | -156 | -246 | -156 | -112 | -70 | -76 | -43 | -77 | -61 | -130 | -23 |
| Staff expenses | -67 | -24 | -2 | -0 | -0 | -93 | -93 | -67 | -60 | -57 | -59 | -45 | -21 | -0 |
| EBITDA | -93 | -134 | -131 | -156 | -246 | -728 | -1.388 | -3.953 | 163 | 42 | -2.340 | -1.139 | 152 | 404 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -93 | -134 | -131 | -156 | -246 | -728 | -1.388 | -3.953 | 163 | 42 | -2.340 | -1.139 | 152 | 404 |
| Net financials | 755 | 339 | 1.309 | 1.882 | -205 | -658 | 104 | 778 | -958 | 113 | 2.293 | -1.099 | -580 | -459 |
| Profit before tax | 662 | 204 | 1.178 | 1.726 | -452 | -1.386 | -1.284 | -3.176 | -795 | 156 | -48 | -2.238 | -428 | -55 |
| Tax | 85 | 7 | 232 | 366 | 145 | -27 | 27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 577 | 198 | 946 | 1.359 | -597 | -1.359 | -1.311 | -3.176 | -795 | 156 | -48 | -2.238 | -428 | -55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.480 | 5.506 | 9.308 | 10.907 | 13.373 | 14.016 | 12.125 | 7.451 | 6.634 | 6.787 | 6.774 | 4.490 | 1.797 | 1.738 |
| Equity | — | 4.761 | 8.990 | 10.361 | 13.195 | 11.817 | 10.506 | 7.330 | 6.535 | 6.691 | 6.643 | 4.406 | 1.772 | 1.718 |
| Long-term debt | 81 | 2 | 222 | 271 | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 752 | 744 | 96 | 275 | 57 | 2.198 | 1.619 | 121 | 99 | 96 | 131 | 84 | 25 | 20 |
| Total debt | 833 | 746 | 318 | 546 | 179 | 2.198 | 1.619 | 121 | 99 | 96 | 131 | 84 | 25 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CATTLENIC ADMINISTRATION ApS | Company | 15.0% | 15.0% | 2024 |
Holding2001 ApS | Company | 10.0% | 10.0% | 2024 |
JJH Advize & Finans ApS | Company | 5.0% | 5.0% | 2024 |
| Individual | 5.0% | 5.0% | 2024 | |
RADIO ABC HOLDING ApS | Company | 5.0% | 5.0% | 2024 |
BRALAR ApS | Company | 5.0% | 5.0% | 2024 |
SEBC Holding ApS | Company | 20.0% | 20.0% | 2014 |
GONGFI ApS | Company | 15.0% | 15.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Riis Søndergaard | Management | 0 companies |
| Morten Nielsen | Board of Directors | 0 companies |
| Jes Weyhe Grønbæk | Chairman | 0 companies |
| Anders Georg Christensen | Chairman | 0 companies |
| Eigild Bødker Christensen | Board of Directors | 0 companies |
| Jesper Aggerholm | Board of Directors | 0 companies |
| Hans Kurt Søndergaard | Board of Directors | 0 companies |
| Visti Kræn Møller | Board of Directors | 0 companies |