| Revenue | DKK 26K | -108% |
| EBITDA | DKK 26K | +108% |
| Net profit | DKK 20K | +108% |
| Total assets | DKK 69K | -58% |
| Equity | DKK 30K | +216% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -141 | -94 | -143 | 348 | 78 | 127 | 1.227 | -337 | 26 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -0 | -0 |
| EBITDA | -141 | -94 | -143 | 348 | 78 | 127 | 1.192 | -337 | 26 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -141 | -94 | -143 | 348 | 78 | 127 | 1.192 | -337 | 26 |
| Net financials | -161 | -264 | -278 | -244 | -213 | -181 | -108 | 3 | 0 |
| Profit before tax | -301 | -358 | -421 | 104 | -135 | -54 | 1.084 | -334 | 26 |
| Tax | -71 | -89 | -103 | 24 | -30 | -12 | 238 | -74 | 6 |
| Net profit | -230 | -268 | -318 | 79 | -105 | -42 | 845 | -261 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.653 | 8.487 | 7.930 | 6.303 | 6.539 | 5.817 | 3.092 | 164 | 69 |
| Equity | -150 | -419 | -737 | -657 | -763 | -805 | 40 | 9 | 30 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 6.803 | 8.906 | 8.667 | 6.960 | 7.301 | 6.622 | 3.051 | 155 | 39 |
| Total debt | 6.803 | 8.906 | 8.667 | 6.960 | 7.301 | 6.622 | 3.051 | 155 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OE Management | Management | 2011 | — | — |
TN Unofficial title | Unofficial title | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHJ HOLDING ApS | Company | 50.0% | 50.0% | 2011 |
CASAMIA II ApS | Company | 33.3% | 33.3% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Ethelberg | Management | 0 companies |
| Tove Nielsen | Unofficial title | 0 companies |
| Bent Søren Kjeldsen | Chairman | 0 companies |
| Peter Honoré Jensen | Board of Directors | 0 companies |