| Revenue | DKK 1,2M | +8% |
| EBITDA | DKK 1,2M | -13% |
| Net profit | DKK 701K | -12% |
| Total assets | DKK 19M | +3% |
| Equity | DKK 8,4M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 359 | 640 | 713 | 533 | 470 | 579 | 681 | 578 | 636 | 176 | 1.057 | 1.127 | 1.068 | 1.151 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -121 | -81 | -254 |
| EBITDA | 1.747 | 640 | 713 | 533 | 1.189 | 692 | 681 | 578 | 636 | 176 | 1.057 | 1.007 | 1.320 | 1.152 |
| Depreciation & amort. | 694 | -127 | -127 | -131 | 360 | 57 | -208 | -213 | -238 | -364 | -528 | -0 | -0 | -0 |
| EBIT | 1.053 | 513 | 587 | 402 | 830 | 635 | 473 | 365 | 398 | -188 | 529 | 1.007 | 1.320 | 1.152 |
| Net financials | -533 | -444 | -424 | -450 | -262 | -361 | -305 | -329 | -308 | -136 | -86 | -178 | -302 | -252 |
| Profit before tax | 520 | 70 | 163 | -48 | 568 | 274 | 168 | 36 | 90 | -324 | 443 | 828 | 1.018 | 899 |
| Tax | 126 | -27 | 86 | -58 | 116 | 65 | 37 | 7 | 20 | -71 | 97 | 183 | 223 | 198 |
| Net profit | 394 | 97 | 77 | 10 | 452 | 209 | 132 | 29 | 70 | -254 | 345 | 646 | 794 | 701 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12.636 | 12.304 | 12.013 | 12.282 | 10.428 | 11.895 | 11.698 | 11.833 | 13.115 | 17.238 | 17.919 | 18.107 | 18.436 | 18.956 |
| Equity | -775 | -306 | -648 | -478 | -149 | 2.958 | 3.307 | 3.409 | 3.694 | 5.427 | 6.731 | 7.444 | 7.738 | 8.439 |
| Long-term debt | 8.487 | 8.487 | 8.487 | 8.000 | 6.559 | 6.438 | 6.095 | 5.754 | 5.436 | 7.017 | 6.653 | 6.361 | 5.961 | 5.577 |
| Short-term debt | 4.712 | 3.797 | 3.898 | 4.382 | 3.575 | 1.290 | 1.067 | 1.423 | 2.724 | 2.883 | 2.361 | 1.932 | 2.197 | 2.208 |
| Total debt | 13.199 | 12.284 | 12.385 | 12.382 | 10.134 | 7.727 | 7.162 | 7.177 | 8.159 | 9.899 | 9.015 | 8.293 | 8.158 | 7.784 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OP Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LINDE FRELLSEN HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
MIKELO HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Pedersen | Management | 0 companies |