| Revenue | DKK 382K | -39% |
| EBITDA | DKK -66K | -138% |
| Net profit | DKK -144K | -740% |
| Total assets | DKK 589K | -27% |
| Equity | DKK -127K | -810% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 827 | -770 | — | — | 716 | 779 | 973 | 906 | 801 | 793 | 544 | 760 | 623 | 382 |
| Staff expenses | -554 | -686 | -0 | -0 | -542 | -498 | -437 | -444 | -478 | -495 | -366 | -457 | -449 | -388 |
| EBITDA | 246 | 61 | 0 | 0 | 174 | 281 | 536 | 462 | 323 | 298 | 178 | 248 | 174 | -66 |
| Depreciation & amort. | 144 | -72 | -0 | -0 | -140 | -162 | -156 | -188 | -224 | -226 | -186 | -159 | -114 | -74 |
| EBIT | 102 | -11 | 0 | 0 | 34 | 119 | 380 | 274 | 100 | 72 | -7 | 89 | 60 | -140 |
| Net financials | -95 | -73 | 0 | 0 | -74 | -76 | -72 | -88 | -79 | -70 | -77 | -65 | -26 | -44 |
| Profit before tax | 7 | 62 | 0 | 0 | -40 | 43 | 308 | 186 | 21 | 2 | -85 | 24 | 34 | -184 |
| Tax | 1 | 6 | -0 | -0 | -8 | 10 | 70 | 44 | 51 | 4 | -18 | 10 | 12 | -40 |
| Net profit | 6 | 56 | 0 | 0 | -33 | 33 | 239 | 142 | -31 | -2 | -67 | 13 | 23 | -144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.124 | 1.036 | 0 | 0 | 843 | 1.007 | 1.248 | 1.338 | 993 | 1.045 | 956 | 898 | 803 | 589 |
| Equity | -122 | 178 | 0 | 0 | -331 | -298 | -60 | 82 | 51 | 49 | -18 | -5 | 18 | -127 |
| Long-term debt | 47 | -700 | 0 | 0 | 700 | 700 | 700 | 700 | 700 | 700 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.200 | -514 | 0 | 0 | 474 | 606 | 608 | 556 | 207 | 277 | 972 | 903 | 785 | 716 |
| Total debt | 1.246 | -1.214 | 0 | 0 | 1.174 | 1.306 | 1.308 | 1.256 | 907 | 977 | 972 | 903 | 785 | 716 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ON Management | Management | 1977 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Niels Hermann Madsen | Management | 0 companies |