| Revenue | DKK 6M | -25% |
| EBITDA | DKK 613K | +249% |
| Net profit | DKK 188K | +123% |
| Total assets | DKK 4,8M | +10% |
| Equity | DKK 411K | +84% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -686 | 4.152 | 2.887 | 4.021 | 4.282 | 2.925 | 2.287 | 3.555 | 7.094 | 7.966 | 7.442 | 7.939 | 5.955 |
| Staff expenses | -1.057 | -2.948 | -2.361 | -4.965 | -3.727 | -3.248 | -1.923 | -3.200 | -6.532 | -7.388 | -7.150 | -5.414 | -5.117 |
| EBITDA | 371 | 1.204 | 526 | -944 | 555 | -324 | 364 | 355 | 561 | 578 | 292 | -411 | 613 |
| Depreciation & amort. | -0 | -104 | -217 | -483 | -306 | -306 | -244 | -292 | -341 | -443 | -476 | -208 | -222 |
| EBIT | 371 | 1.099 | 310 | -1.427 | 249 | -630 | 120 | 63 | 219 | 135 | -184 | -619 | 391 |
| Net financials | -23 | -85 | -68 | -65 | -55 | -56 | -79 | 34 | -66 | -65 | -106 | -210 | -203 |
| Profit before tax | 394 | 1.014 | 242 | -1.492 | 193 | -687 | 41 | 97 | 154 | 70 | -290 | -829 | 188 |
| Tax | 98 | 255 | 60 | -26 | -0 | -0 | -77 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 295 | 759 | 182 | -1.466 | 193 | -687 | 119 | 97 | 154 | 70 | -290 | -829 | 188 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 773 | 0 | 0 | 2.004 | 1.804 | 1.105 | 2.885 | 3.704 | 5.370 | 6.002 | 4.793 | 4.392 | 4.832 |
| Equity | 175 | 0 | 0 | -657 | -347 | -596 | 272 | 1.120 | 1.273 | 1.343 | 1.052 | 223 | 411 |
| Long-term debt | -340 | 0 | 0 | 530 | 568 | 0 | 900 | 547 | 195 | 0 | 0 | 0 | 0 |
| Short-term debt | -608 | 0 | 0 | 2.131 | 1.582 | 1.701 | 1.712 | 2.037 | 3.902 | 4.659 | 3.741 | 4.168 | 4.421 |
| Total debt | -948 | 0 | 0 | 2.661 | 2.151 | 1.701 | 2.613 | 2.584 | 4.097 | 4.659 | 3.741 | 4.168 | 4.421 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 2012 | — | — |
LS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
10 ÅRSSOLSKIN ApS | Company | 66.7% | 66.7% | 2019 |
OLE GADE INVEST ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Gade Koldby | Management | 0 companies |
| Lars Stig Hermansen | Management | 0 companies |
| Frank Waller | Chairman | 0 companies |
| Erik Thaysen | Board of Directors | 0 companies |