| Revenue | DKK 1,6M | -11% |
| EBITDA | DKK -185K | -149% |
| Net profit | DKK -293K | -1094% |
| Total assets | DKK 1,4M | +31% |
| Equity | DKK 102K | +105% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.622 | 1.672 | 2.126 | 1.736 | 1.220 | 1.268 | 1.248 | 1.377 | 1.488 | 1.229 | 1.382 | 1.219 | 1.818 | 1.624 |
| Staff expenses | -1.574 | -1.249 | -1.503 | -1.568 | -1.808 | -1.507 | -1.526 | -1.434 | -1.143 | -1.350 | -1.645 | -1.466 | -1.398 | -1.770 |
| EBITDA | 48 | 423 | 624 | 168 | -588 | -239 | -279 | -57 | 345 | -121 | -263 | -285 | 378 | -185 |
| Depreciation & amort. | 274 | 275 | 275 | 275 | -277 | -218 | -138 | -142 | -104 | -107 | -106 | -99 | -99 | -10 |
| EBIT | -226 | 148 | 349 | -107 | -865 | -457 | -416 | -198 | 241 | -228 | -369 | -384 | 279 | -195 |
| Net financials | -154 | -160 | -134 | -105 | -115 | -121 | -112 | -100 | -98 | -104 | -129 | -225 | -254 | -181 |
| Profit before tax | — | -13 | 215 | -212 | -980 | -578 | -529 | -298 | 143 | -332 | -499 | -609 | 24 | -376 |
| Tax | 399 | -8 | 58 | -48 | -215 | -127 | -115 | -66 | 32 | -73 | -113 | -135 | -5 | -83 |
| Net profit | -779 | -4 | 158 | -164 | -765 | -452 | -414 | -233 | 111 | -259 | -385 | -473 | 29 | -293 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.527 | 2.412 | 2.288 | 1.985 | 1.749 | 1.939 | 1.846 | 1.437 | 1.273 | 1.324 | 1.308 | 1.219 | 1.079 | 1.409 |
| Equity | — | -1.126 | -968 | -1.132 | -1.897 | -2.349 | -2.763 | -2.996 | -2.885 | -3.144 | -3.529 | -4.003 | -2.230 | 102 |
| Long-term debt | 1.496 | 1.096 | 1.133 | 1.173 | 1.215 | 1.263 | 1.174 | 1.048 | 1.320 | 1.393 | 1.358 | 1.847 | 113 | 686 |
| Short-term debt | 2.678 | 2.418 | 2.098 | 1.919 | 2.412 | 2.994 | 3.411 | 3.367 | 2.818 | 3.051 | 3.456 | 3.351 | 3.189 | 617 |
| Total debt | 4.174 | 3.514 | 3.231 | 3.093 | 3.627 | 4.258 | 4.585 | 4.415 | 4.138 | 4.443 | 4.813 | 5.199 | 3.302 | 1.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2010 | — | — |
HW Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ØRGREEN OPTICS A/S | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Chris Birger Jensen | Management | 0 companies |
| Henrik Wenzel Ørgreen | Management | 0 companies |