| Revenue | DKK 757K | -50% |
| EBITDA | DKK -287K | -161% |
| Net profit | DKK -291K | -145% |
| Total assets | DKK 5,8M | -8% |
| Equity | DKK 5,6M | -5% |
| Employees | 4 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.005 | 3.613 | 3.750 | 2.956 | 2.742 | 3.000 | 3.112 | 3.033 | 1.929 | 1.254 | 1.592 | 1.525 | 757 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.933 | 2.805 | 2.988 | 2.242 | 1.877 | 1.792 | 2.479 | 1.452 | 1.291 | -105 | 641 | 470 | -287 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.933 | 2.805 | 2.988 | 2.242 | 1.877 | 1.792 | 2.479 | 1.452 | 1.291 | -105 | 641 | 470 | -287 |
| Net financials | -10 | -55 | 2 | -42 | -31 | -22 | -32 | -33 | -19 | -458 | -18 | 185 | -4 |
| Profit before tax | 1.923 | 2.750 | 2.990 | 2.200 | 1.846 | 1.770 | 2.448 | 1.419 | 1.272 | -563 | 623 | 655 | -291 |
| Tax | 484 | 684 | 703 | 490 | 407 | 400 | 539 | 314 | 281 | -0 | 161 | 12 | -0 |
| Net profit | 1.439 | 2.066 | 2.287 | 1.710 | 1.439 | 1.370 | 1.909 | 1.105 | 991 | -563 | 461 | 643 | -291 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.107 | 2.979 | 2.893 | 2.360 | 2.415 | 2.758 | 3.463 | 4.657 | 5.994 | 5.084 | 5.239 | 6.288 | 5.788 |
| Equity | 1.531 | 2.197 | 2.384 | 2.094 | 2.333 | 2.504 | 3.212 | 4.318 | 5.308 | 4.745 | 5.207 | 5.850 | 5.559 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 576 | 781 | 509 | 266 | 81 | 254 | 250 | 340 | 686 | 338 | 32 | 438 | 229 |
| Total debt | 576 | 781 | 509 | 266 | 81 | 254 | 250 | 340 | 686 | 338 | 32 | 438 | 229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2013 | — | — |
PJ Management | Management | 2013 | — | — |
BN Management | Management | 2013 | — | — |
SF Founder | Founder | 2013 | — | — |
GR Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Management | 0 companies |
| Peter Juel-Berg | Management | 0 companies |
| Birger Nergaard | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |
| Gunnar Rydning | Management | 0 companies |