| Revenue | DKK 880K | +159% |
| EBITDA | DKK 111K | +13% |
| Net profit | DKK 53K | -28% |
| Total assets | DKK 950K | +182% |
| Equity | DKK 216K | +32% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 356 | 0 | 31 | 30 | 5 | -119 | -21 | -26 | -13 | -13 | -2 | 66 | 340 | 880 |
| Staff expenses | -46 | -25 | -47 | -8 | -12 | -21 | -2 | -0 | -0 | -0 | -0 | -0 | -241 | -769 |
| EBITDA | 71 | 101 | -16 | 22 | -7 | -140 | -23 | -26 | -13 | -13 | -2 | 66 | 98 | 111 |
| Depreciation & amort. | -25 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 |
| EBIT | 46 | 101 | -16 | 22 | -7 | -140 | -23 | -26 | -13 | -13 | -2 | 66 | 98 | 76 |
| Net financials | -2 | 12 | -0 | -0 | 24 | 82 | -227 | 52 | -3 | -6 | 10 | -6 | -6 | -6 |
| Profit before tax | 44 | 113 | -16 | 22 | 17 | -58 | -250 | 27 | -16 | -19 | 8 | 61 | 92 | 69 |
| Tax | 11 | 28 | -0 | -0 | 35 | -0 | -55 | 13 | -3 | -4 | 2 | 30 | 18 | 17 |
| Net profit | 33 | 84 | 144 | 22 | -17 | -58 | -195 | 14 | -12 | -15 | 6 | 3 | 73 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90 | 425 | 1.671 | 1.661 | 1.666 | 1.911 | 171 | 203 | 176 | 176 | 175 | 172 | 337 | 950 |
| Equity | 113 | 198 | 341 | 363 | 346 | 288 | 93 | 107 | 95 | 80 | 86 | 89 | 163 | 216 |
| Long-term debt | 0 | 0 | 938 | 938 | 938 | 938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -23 | 228 | 392 | 360 | 382 | 685 | 78 | 96 | 81 | 96 | 89 | 83 | 174 | 723 |
| Total debt | -23 | 228 | 1.329 | 1.298 | 1.320 | 1.622 | 78 | 96 | 81 | 96 | 89 | 83 | 174 | 723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OC Management | Management | 2022 | — | — |
PD Management | Management | 2011 | — | — |
JN Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OXILIO ApS | Company | 100.0% | 100.0% | 2022 |
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Christian Bilenberg Nielsen | Management | 0 companies |
| Preben Daugaard | Management | 0 companies |
| Jonna Nielsen | Management | 0 companies |