| Revenue | DKK -505 | — |
| EBITDA | DKK -505 | — |
| Net profit | DKK -427 | +100% |
| Total assets | DKK 246K | +0% |
| Equity | DKK 211K | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -25 | -21 | -24 | -106 | 263 | 76 | -62 | -15 | -11 | -10 | -10 | -8 | 0 | -1 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -25 | -21 | -24 | -106 | 263 | 76 | -62 | -15 | -11 | -10 | -10 | -8 | 0 | -1 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -1.000 | -0 | -0 | -1.035 | -0 | -0 | -200 | -0 |
| EBIT | -25 | -21 | -24 | -106 | 263 | 76 | -1.062 | -15 | -11 | -1.045 | -10 | -8 | -200 | -1 |
| Net financials | 0 | 0 | 0 | -6 | 0 | 20 | -0 | 10 | -0 | -0 | -0 | -0 | 0 | -0 |
| Profit before tax | -25 | -21 | -24 | -112 | 263 | 96 | -1.062 | -5 | -11 | -1.045 | -10 | -8 | -200 | -1 |
| Tax | -5 | -2 | -5 | -37 | 58 | 21 | -233 | -1 | -2 | 21 | -2 | -0 | -0 | -0 |
| Net profit | -20 | -19 | -19 | -74 | 205 | 75 | -829 | -4 | -9 | -1.066 | -8 | -8 | -200 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 682 | 663 | 2.073 | 2.950 | 2.869 | 2.581 | 1.576 | 1.580 | 1.505 | 446 | 446 | 446 | 246 | 246 |
| Equity | 667 | 648 | 1.980 | 1.905 | 2.260 | 2.335 | 1.506 | 1.502 | 1.493 | 427 | 419 | 411 | 211 | 211 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 15 | 93 | 911 | 417 | 32 | 70 | 78 | 12 | 19 | 27 | 35 | 35 | 35 |
| Total debt | 15 | 15 | 93 | 911 | 417 | 32 | 70 | 78 | 12 | 19 | 27 | 35 | 35 | 35 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OØ Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EHRNO FLEXIBLE A/S | Company | 100.0% | 100.0% | 2020 |
ANDRESEN INVEST A/S | Company | 33.3% | 33.3% | 2014 |
Aktieselskabet af 31.03.2009 | Company | 33.3% | 33.3% | 2017 |
I-MAKERS A/S | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Østergaard | Management | 0 companies |
| Christian Bjerre Bojsen | Chairman | 0 companies |
| Kjeld Martin Guldmann Nielsen | Board of Directors | 0 companies |
| Erik Christensen | Board of Directors | 0 companies |
| Lars Erikstrup | Board of Directors | 0 companies |
| Anne Mette Funch Østergaard | Board of Directors | 0 companies |
| Peter Eric Mathies | Chairman | 0 companies |