| Revenue | DKK 807K | +14% |
| EBITDA | DKK 349K | +73% |
| Net profit | DKK 189K | +1204% |
| Total assets | DKK 3,2M | +16% |
| Equity | DKK 1,6M | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 454 | 328 | 434 | 255 | 1.008 | 298 | 391 | 239 | 422 | 452 | 398 | 897 | 706 | 807 |
| Staff expenses | -0 | -218 | -371 | -55 | -350 | -86 | -122 | -159 | -238 | -158 | -193 | -441 | -505 | -458 |
| EBITDA | 105 | 110 | 64 | 200 | 658 | 212 | 269 | 80 | 184 | 294 | 205 | 456 | 201 | 349 |
| Depreciation & amort. | -0 | -29 | -41 | -86 | -23 | -89 | -123 | -114 | -73 | -82 | -83 | -40 | -37 | -55 |
| EBIT | 105 | 80 | 23 | 115 | 635 | 123 | 146 | -33 | 111 | 212 | 123 | 416 | 164 | 293 |
| Net financials | -1 | 0 | 0 | -1 | -26 | -24 | -20 | -19 | -23 | -22 | -20 | -33 | -145 | -51 |
| Profit before tax | 104 | 80 | 23 | 114 | 609 | 98 | 127 | -52 | 88 | 189 | 102 | 383 | 19 | 242 |
| Tax | 27 | 27 | 0 | 27 | 135 | 25 | 29 | -4 | 22 | 38 | 31 | 85 | 4 | 53 |
| Net profit | 77 | 53 | 23 | 87 | 474 | 73 | 98 | -49 | 66 | 152 | 72 | 299 | 14 | 189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 191 | 384 | 506 | 2.134 | 2.799 | 2.571 | 2.308 | 2.146 | 2.128 | 2.140 | 2.126 | 2.457 | 2.710 | 3.157 |
| Equity | 77 | 131 | 154 | 241 | 715 | 788 | 886 | 837 | 904 | 1.055 | 1.127 | 1.426 | 1.440 | 1.629 |
| Long-term debt | 0 | 0 | 0 | 1.450 | 1.349 | 1.246 | 1.138 | 1.033 | 929 | 828 | 726 | 640 | 835 | 1.016 |
| Short-term debt | 114 | 241 | 340 | 432 | 693 | 475 | 223 | 218 | 225 | 180 | 167 | 201 | 267 | 308 |
| Total debt | 114 | 241 | 340 | 1.882 | 2.041 | 1.721 | 1.360 | 1.251 | 1.154 | 1.008 | 893 | 841 | 1.102 | 1.324 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OR Founder | Founder | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Rasmussen | Founder | 0 companies |