| Revenue | DKK 65K | -56% |
| EBITDA | DKK 46K | -54% |
| Net profit | DKK 44K | -54% |
| Total assets | DKK 231K | -16% |
| Equity | DKK 210K | +26% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -18 | -15 | -17 | -22 | -24 | -27 | 45 | 80 | 132 | -17 | 148 | 65 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -55 | -104 | -62 | -48 | -19 |
| EBITDA | -12 | -18 | -15 | -17 | -22 | -24 | -27 | 45 | 24 | 28 | -79 | 100 | 46 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1.005 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -18 | -15 | -17 | -1.028 | -24 | -27 | 45 | 24 | 28 | -79 | 100 | 46 |
| Net financials | 0 | 0 | -11 | -31 | 892 | -2 | -44 | -10 | 46 | -1 | 3 | 5 | 7 |
| Profit before tax | -12 | -18 | -26 | -48 | -135 | -26 | -71 | 35 | 70 | 27 | -76 | 104 | 53 |
| Tax | -9 | -12 | -12 | 11 | -221 | -1 | -0 | -0 | 5 | 7 | -0 | 10 | 9 |
| Net profit | -3 | -6 | -14 | -59 | 86 | -26 | -71 | 35 | 65 | 21 | -76 | 95 | 44 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 269 | 680 | 1.169 | 1.208 | 206 | 139 | 46 | 147 | 201 | 221 | 195 | 274 | 231 |
| Equity | 117 | 110 | 96 | 38 | 123 | 98 | 27 | 62 | 126 | 147 | 71 | 166 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 465 | 881 | 949 | 83 | 42 | 19 | 85 | 75 | 74 | 124 | 108 | 21 |
| Total debt | 112 | 465 | 881 | 949 | 83 | 42 | 19 | 85 | 75 | 74 | 124 | 108 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
VD Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2012 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JOP ApS | Company | 100.0% | 100.0% | 2019 |
ODIN DANMARK ApS | Company | 33.3% | 33.3% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jorge Odd Pedersen | Chief Executive Officer | 0 companies |
| Vagn Drud Hansen | Chief Executive Officer | 0 companies |
| Gunner Schroll | Chairman | 0 companies |
| Inge Marie Møller Hansen | Board of Directors | 0 companies |