| Revenue | DKK 1,6M | -6% |
| EBITDA | DKK 4,2M | +20% |
| Net profit | DKK 2,8M | +35% |
| Total assets | DKK 44M | +6% |
| Equity | DKK 20,9M | +13% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 318 | 324 | 604 | 1.209 | 1.203 | 1.353 | 1.267 | 1.383 | 1.696 | 1.717 | 1.617 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 14 | 318 | 324 | 604 | 1.209 | 8.134 | 3.042 | 3.026 | 3.482 | 4.356 | 3.495 | 4.180 |
| Depreciation & amort. | -6 | -73 | -73 | -121 | -215 | -40 | -0 | -17 | -17 | -17 | -17 | -17 |
| EBIT | 8 | 245 | 251 | 482 | 994 | 8.094 | 3.042 | 3.009 | 3.465 | 4.338 | 3.478 | 4.163 |
| Net financials | -20 | -159 | -146 | -176 | -305 | -268 | -293 | -238 | -306 | -767 | -836 | -588 |
| Profit before tax | -12 | 86 | 105 | 306 | 689 | 7.826 | 2.749 | 2.771 | 3.159 | 3.571 | 2.642 | 3.575 |
| Tax | 1 | 23 | 23 | 67 | 152 | 1.723 | 614 | 576 | 701 | 791 | 582 | 800 |
| Net profit | -12 | 63 | 82 | 239 | 537 | 6.103 | 2.135 | 2.195 | 2.458 | 2.781 | 2.059 | 2.775 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.688 | 3.718 | 8.972 | 21.867 | 21.630 | 28.579 | 30.700 | 35.373 | 36.741 | 39.353 | 41.350 | 43.958 |
| Equity | 38 | 100 | 182 | 421 | 958 | 7.061 | 9.197 | 11.391 | 13.850 | 16.630 | 18.450 | 20.905 |
| Long-term debt | 3.588 | 3.302 | 7.395 | 18.015 | 18.138 | 17.383 | 16.623 | 20.525 | 19.197 | 18.578 | 18.374 | 17.824 |
| Short-term debt | 61 | 291 | 1.348 | 3.373 | 2.507 | 2.577 | 2.934 | 1.136 | 891 | 737 | 709 | 818 |
| Total debt | 3.649 | 3.593 | 8.743 | 21.388 | 20.645 | 19.959 | 19.558 | 21.661 | 20.088 | 19.315 | 19.083 | 18.642 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OB Management | Management | 2014 | — | — |
CR Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
C. RING HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
O. GRAGE HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Buchhave Grage | Management | 0 companies |
| Carsten Ring | Management | 0 companies |
| Anne Flindt Ring | Board of Directors | 0 companies |
| Bodil Drost Grage | Board of Directors | 0 companies |