| Revenue | DKK 85K | -59% |
| EBITDA | DKK 85K | -59% |
| Net profit | DKK -72K | -216% |
| Total assets | DKK 2,8M | -2% |
| Equity | DKK 431K | -14% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 149 | 119 | 137 | 160 | 122 | 120 | 226 | 183 | 210 | 205 | 85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 149 | 119 | 137 | 160 | 122 | 120 | 226 | 183 | 210 | 205 | 85 |
| Depreciation & amort. | 17 | 21 | -23 | -23 | -26 | -31 | -33 | -32 | -44 | -47 | -51 |
| EBIT | 132 | 98 | 114 | 137 | 95 | 90 | 192 | 151 | 166 | 158 | 33 |
| Net financials | -91 | -97 | -90 | -72 | -58 | -84 | -68 | -67 | -60 | -77 | -109 |
| Profit before tax | 41 | 1 | 24 | 65 | 37 | 5 | 125 | 84 | 105 | 81 | -75 |
| Tax | 12 | 5 | 3 | 16 | 8 | 1 | 27 | 20 | 24 | 19 | -3 |
| Net profit | 30 | -4 | 21 | 49 | 29 | 4 | 97 | 64 | 82 | 62 | -72 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.464 | 1.395 | 1.437 | 1.422 | 1.507 | 1.745 | 1.741 | 1.721 | 1.911 | 2.896 | 2.842 |
| Equity | 100 | 96 | 117 | 166 | 195 | 199 | 296 | 360 | 441 | 504 | 431 |
| Long-term debt | 1.176 | 1.094 | 999 | 857 | 729 | 595 | 453 | 306 | 160 | 1.048 | 979 |
| Short-term debt | 188 | 201 | 313 | 389 | 571 | 938 | 977 | 1.040 | 1.295 | 1.334 | 1.425 |
| Total debt | 1.364 | 1.295 | 1.313 | 1.246 | 1.300 | 1.533 | 1.430 | 1.345 | 1.455 | 2.382 | 2.404 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OV Management | Management | 2013 | — | — |
MK Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OLE V SØRENSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
MICHAEL HANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Vester Sørensen | Management | 0 companies |
| Michael Krogh Hansen | Management | 0 companies |