| Revenue | DKK -1,8M | +1675% |
| EBITDA | DKK -6,1M | -5801% |
| Net profit | DKK -3,1M | -297% |
| Total assets | DKK 5,4M | -81% |
| Equity | DKK 651K | -93% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -2 | 5 | 67 | 91 | 53 | 55 | 14 | 77 | -51 | -102 | 405 | -103 | -1.834 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -2 | 75 | -67 | 91 | 53 | 55 | 14 | -347 | -68 | -102 | 405 | -103 | -6.096 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -2 | 75 | -67 | 91 | 53 | 55 | 14 | -347 | -68 | -102 | 405 | -103 | -6.096 |
| Net financials | -151 | -167 | -160 | -86 | -103 | -19 | -91 | 1.120 | 8.670 | -143 | -57 | -823 | 2.774 |
| Profit before tax | -153 | 242 | 93 | 5 | -50 | 36 | -76 | 773 | 8.602 | -245 | 348 | -927 | -3.322 |
| Tax | -38 | 43 | 20 | 1 | -11 | 8 | -15 | -50 | -39 | -12 | 4 | -145 | -223 |
| Net profit | -114 | 200 | 72 | 4 | -39 | 28 | -61 | 824 | 8.641 | -233 | 345 | -782 | -3.099 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.716 | 3.792 | 3.900 | 4.827 | 4.083 | 4.323 | 6.119 | 7.145 | 11.885 | 33.104 | 29.391 | 27.567 | 5.351 |
| Equity | -27 | -226 | -299 | -295 | -334 | 521 | 460 | 1.284 | 9.925 | 9.692 | 10.037 | 9.255 | 651 |
| Long-term debt | 0 | 30 | 1.922 | 1.859 | 1.762 | 1.672 | 406 | 389 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.743 | 3.988 | 2.277 | 3.262 | 2.656 | 2.016 | 5.154 | 5.406 | 1.960 | 23.404 | 19.354 | 17.943 | 4.700 |
| Total debt | 4.743 | 4.018 | 4.199 | 5.122 | 4.417 | 3.688 | 5.560 | 5.796 | 1.960 | 23.404 | 19.354 | 17.943 | 4.700 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OD Management | Management | 2010 | — | — |
KV Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BASE HOLDING ApS | Company | 50.0% | 50.0% | 2018 |
EJENDOMSSELSKABET HALLSSTI ApS | Company | 33.3% | 33.3% | 2026 |
DBBM ApS | Company | 33.3% | 33.3% | 2018 |
A. NØRGAARD HOLDING ApS | Company | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Dam Rasmussen | Management | 0 companies |
| Kristen Vangsø Laursen | Management | 0 companies |
| Thomas Carstens | Board of Directors | 0 companies |
| Steen Grønholm Thomsen | Board of Directors | 0 companies |
| Torben Overgaard | Chairman | 0 companies |
| Bo Georg Serwin | Board of Directors | 0 companies |