| Revenue | DKK -191K | -70% |
| EBITDA | DKK -191K | +70% |
| Net profit | DKK -193K | +72% |
| Total assets | DKK 1,9M | -12% |
| Equity | DKK 1,2M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.221 | 432 | 1.470 | 572 | 238 | 237 | 702 | 684 | 292 | 1.488 | 448 | -640 | -191 |
| Staff expenses | -174 | -171 | -981 | -6 | -0 | -152 | -186 | -186 | -365 | -1.529 | -186 | -1 | -0 |
| EBITDA | 158 | 261 | 490 | 565 | 238 | 85 | 516 | 454 | -74 | -41 | 262 | -641 | -191 |
| Depreciation & amort. | -92 | 92 | 92 | 38 | -5 | -10 | -23 | -15 | -15 | -83 | -82 | -0 | -0 |
| EBIT | 66 | 169 | 398 | 527 | 233 | 74 | 493 | 439 | -89 | -125 | 180 | -641 | -191 |
| Net financials | -13 | -64 | -111 | -73 | -76 | -54 | -63 | -76 | -85 | -156 | -25 | -1 | -2 |
| Profit before tax | 53 | 105 | 287 | 454 | 158 | 20 | 430 | 363 | -173 | -281 | 155 | -642 | -193 |
| Tax | 43 | 72 | 73 | 121 | 67 | 37 | 106 | 82 | -36 | -58 | 43 | 40 | -0 |
| Net profit | 10 | 33 | 214 | 333 | 91 | -16 | 324 | 280 | -137 | -223 | 112 | -682 | -193 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.462 | 668 | 2.526 | 4.627 | 6.069 | 14.023 | 4.954 | 14.152 | 25.894 | 16.260 | 17.309 | 2.201 | 1.941 |
| Equity | — | 123 | 817 | 1.650 | 1.741 | 1.724 | 2.048 | 2.329 | 2.192 | 1.969 | 2.080 | 1.398 | 1.205 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.372 | 545 | 1.709 | 2.977 | 4.328 | 12.299 | 2.905 | 11.823 | 23.703 | 14.291 | 15.228 | 803 | 736 |
| Total debt | 1.372 | 545 | 1.709 | 2.977 | 4.328 | 12.299 | 2.905 | 11.823 | 23.703 | 14.291 | 15.228 | 803 | 736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AU Management | Management | 2011 | — | — |
CM Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
O & O HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Andrea Urso | Management | 0 companies |
| Charlotte Majbritt Bjerre | Management | 0 companies |