| Revenue | DKK -223K | +178% |
| EBITDA | DKK -223K | -178% |
| Net profit | DKK -318K | -216% |
| Total assets | DKK 305K | -53% |
| Equity | DKK -285K | -973% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 975 | 1.547 | 3.864 | 3.477 | 3.914 | 3.516 | 4.574 | 5.039 | 4.521 | 3.568 | 113 | -150 | -80 | -223 |
| Staff expenses | -829 | -1.598 | -3.405 | -3.145 | -3.523 | -3.121 | -3.884 | -4.386 | -4.045 | -2.467 | -409 | -66 | -0 | -0 |
| EBITDA | 146 | -51 | 459 | 332 | 391 | 394 | 690 | 653 | 476 | 423 | -321 | -216 | -80 | -223 |
| Depreciation & amort. | -38 | -49 | -51 | -91 | -28 | -51 | -73 | -87 | -84 | -91 | -61 | -39 | -0 | -0 |
| EBIT | 108 | -100 | 408 | 241 | 362 | 343 | 617 | 566 | 391 | 332 | -382 | -255 | -80 | -223 |
| Net financials | -87 | -82 | -129 | -122 | -98 | -61 | -7 | -13 | -20 | -17 | -30 | -59 | -43 | -18 |
| Profit before tax | 21 | -182 | 279 | 120 | 264 | 283 | 610 | 553 | 371 | 315 | -413 | -314 | -123 | -241 |
| Tax | 8 | -45 | 72 | 30 | 59 | 57 | 152 | 124 | 83 | 219 | 40 | -73 | -23 | 77 |
| Net profit | 14 | -136 | 207 | 90 | 205 | 225 | 458 | 430 | 289 | 96 | -453 | -241 | -100 | -318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.970 | 2.240 | 2.890 | 3.552 | 3.659 | 2.978 | 3.159 | 3.143 | 2.926 | 2.206 | 2.139 | 1.159 | 650 | 305 |
| Equity | 113 | 177 | 384 | 474 | 679 | 904 | 1.362 | 1.342 | 731 | 827 | 374 | 133 | 33 | -285 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 305 | 0 | 0 | 0 | 16 | 0 |
| Short-term debt | 1.845 | 2.063 | 2.501 | 3.076 | 2.981 | 2.070 | 1.789 | 1.786 | 1.883 | 1.374 | 1.752 | 1.026 | 601 | 590 |
| Total debt | 1.845 | 2.063 | 2.501 | 3.076 | 2.981 | 2.070 | 1.789 | 1.786 | 2.188 | 1.374 | 1.752 | 1.026 | 617 | 590 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Management | Management | 2020 | — | — |
OK Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ammitsbøl Holding ApS | Company | 90.0% | 90.0% | 2019 |
O.N. HOLDING ApS | Company | 10.0% | 10.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Colby | Management | 0 companies |
| Ove Katballe Nielsen | Management | 0 companies |