| Revenue | DKK -172K | -142% |
| EBITDA | DKK -172K | -142% |
| Net profit | DKK -139K | -144% |
| Total assets | DKK 599K | -33% |
| Equity | DKK 502K | -22% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -105 | 578 | -213 | -174 | 81 | 207 | 145 | 201 | -108 | 407 | -172 |
| Staff expenses | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -108 | 575 | -214 | -179 | 54 | 125 | 145 | 201 | -108 | 407 | -172 |
| Depreciation & amort. | 288 | 288 | 288 | 288 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -395 | 287 | -501 | -467 | 54 | 125 | 145 | 201 | -108 | 407 | -172 |
| Net financials | -186 | 3 | -50 | -8 | 0 | 0 | -1 | -0 | -1 | -3 | -6 |
| Profit before tax | -581 | 291 | -552 | -474 | 54 | 125 | 144 | 201 | -109 | 404 | -178 |
| Tax | -514 | 73 | -135 | -15 | 21 | 28 | 32 | 44 | -24 | 89 | -39 |
| Net profit | -66 | 217 | -417 | -459 | 33 | 98 | 112 | 157 | -86 | 315 | -139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.273 | 1.265 | 838 | 268 | 240 | 340 | 567 | 631 | 650 | 891 | 599 |
| Equity | -483 | -265 | -682 | 245 | 45 | 142 | 255 | 411 | 326 | 641 | 502 |
| Long-term debt | 1.717 | 1.391 | 1.372 | 0 | 21 | 46 | 0 | 0 | 0 | 0 | 19 |
| Short-term debt | 39 | 139 | 132 | 23 | 174 | 152 | 312 | 219 | 325 | 250 | 78 |
| Total debt | 1.756 | 1.530 | 1.504 | 23 | 195 | 198 | 312 | 219 | 325 | 250 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2016 | |
OVERTONE ApS | Company | 5.0% | 5.0% | 2016 |
Peter Lindholm Holding ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 | |
PELICAN ApS | Company | 100.0% | 100.0% | 2015 |
| Individual | 5.0% | 5.0% | 2016 | |
ALTERATE Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Rich Henningsen | Management | 0 companies |
| Bo Telén Andersen | Board of Directors | 0 companies |
| Peter Herholdt Froberg | Board of Directors | 0 companies |
| Søren Nipper | Chairman | 0 companies |