| Revenue | DKK 176K | -34% |
| EBITDA | DKK -10K | +93% |
| Net profit | DKK -116K | +61% |
| Total assets | DKK 581K | +15% |
| Equity | DKK -406K | -40% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 165 | 739 | 1.437 | 1.193 | 1.257 | 1.051 | 1.500 | 1.157 | 875 | 595 | 267 | 176 |
| Staff expenses | -418 | -622 | -946 | -565 | -734 | -978 | -307 | -605 | -605 | -585 | -425 | -186 |
| EBITDA | -106 | 117 | 491 | 627 | 523 | 73 | 1.192 | 552 | 271 | 10 | -159 | -10 |
| Depreciation & amort. | -56 | -174 | -286 | -446 | -406 | -325 | -162 | -107 | -181 | -127 | -169 | -90 |
| EBIT | -162 | -57 | 205 | 181 | 117 | -252 | 1.031 | 445 | 90 | -117 | -327 | -101 |
| Net financials | -27 | -12 | -7 | -6 | -14 | -7 | -13 | -13 | -9 | -7 | -14 | -16 |
| Profit before tax | -188 | -69 | 277 | 175 | 103 | -259 | 1.018 | 432 | 81 | -124 | -342 | -116 |
| Tax | 73 | 73 | 40 | 40 | 24 | -56 | 224 | 95 | 18 | -27 | -45 | -0 |
| Net profit | -262 | -143 | 238 | 135 | 79 | -203 | 794 | 337 | 63 | -97 | -297 | -116 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 743 | 1.157 | 2.279 | 2.152 | 1.580 | 1.153 | 2.465 | 1.818 | 1.019 | 851 | 507 | 581 |
| Equity | 68 | -200 | 38 | 298 | 377 | 174 | 897 | 437 | 164 | 7 | -289 | -406 |
| Long-term debt | 125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 549 | 1.357 | 2.241 | 1.853 | 1.178 | 979 | 1.536 | 1.320 | 783 | 799 | 796 | 986 |
| Total debt | 674 | 1.357 | 2.241 | 1.853 | 1.178 | 979 | 1.536 | 1.320 | 783 | 799 | 796 | 986 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OO Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
YO HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Individual | 25.0% | 25.0% | 2017 | |
NOIA HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
VINPALLE ApS | Company | 10.0% | 10.0% | 2015 |
| Individual | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Oli Olsen | Management | 0 companies |
| Nikolaj Christian Opstrup | Chairman | 0 companies |
| John Eyðstein Johannesen | Board of Directors | 0 companies |
| Knút Petur Jógvanson Jacobsen | Board of Directors | 0 companies |