| Revenue | DKK 587K | -27% |
| EBITDA | DKK 24K | -44% |
| Net profit | DKK 19K | -43% |
| Total assets | DKK 701K | -18% |
| Equity | DKK 589K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -327 | 397 | 404 | 378 | 292 | 428 | 361 | 363 | 628 | 994 | 791 | 809 | 587 |
| Staff expenses | -198 | -277 | -391 | -281 | -413 | -358 | -409 | -238 | -336 | -767 | -767 | -765 | -563 |
| EBITDA | -130 | 120 | 13 | 98 | -120 | 70 | -48 | 125 | 293 | 226 | 24 | 43 | 24 |
| Depreciation & amort. | -0 | -0 | -4 | -0 | -0 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -130 | 120 | 9 | 98 | -120 | 66 | -48 | 125 | 293 | 226 | 24 | 43 | 24 |
| Net financials | -3 | 2 | 8 | 6 | 5 | 1 | 1 | -1 | -1 | -2 | -1 | 0 | 0 |
| Profit before tax | -132 | 122 | 17 | 104 | -115 | 67 | -47 | 124 | 291 | 224 | 23 | 43 | 25 |
| Tax | -33 | 31 | 4 | 25 | -25 | 15 | -10 | 46 | 64 | 50 | 5 | 10 | 5 |
| Net profit | -99 | 92 | 13 | 80 | -90 | 52 | -36 | 78 | 227 | 175 | 18 | 34 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 167 | 0 | 0 | 262 | 196 | 311 | 216 | 206 | 699 | 792 | 741 | 858 | 701 |
| Equity | 123 | 0 | 0 | 217 | 67 | 119 | 38 | 116 | 343 | 518 | 536 | 570 | 589 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 356 | 274 | 8 | 8 | 0 |
| Short-term debt | -44 | 0 | 0 | 45 | 129 | 192 | 179 | 91 | 0 | 0 | 198 | 280 | 112 |
| Total debt | -44 | 0 | 0 | 45 | 129 | 192 | 179 | 91 | 356 | 274 | 206 | 288 | 112 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Founder | Founder | 2011 | — | — |
IA Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
TVEDE INVEST HOLDING ApS | Company | 90.0% | 90.0% | 2011 |
| Individual | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Orhan Sad | Founder | 0 companies |
| Inge Anette Andersen | Chief Executive Officer | 0 companies |