| Revenue | DKK 907K | +6% |
| EBITDA | DKK -97K | -96% |
| Net profit | DKK -137K | -15% |
| Total assets | DKK 395K | -17% |
| Equity | DKK -482K | -40% |
| Employees | 9 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 256 | 1.045 | 1.485 | 2.066 | 2.116 | 2.109 | 1.960 | 1.705 | 856 | 907 |
| Staff expenses | -0 | -0 | -801 | -1.037 | -1.016 | -997 | -956 | -950 | -906 | -1.004 |
| EBITDA | -343 | -702 | 15 | 168 | -41 | -986 | 19 | -225 | -49 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -35 |
| EBIT | -343 | -702 | 15 | 168 | -41 | -986 | 19 | -225 | -85 | -132 |
| Net financials | -36 | -89 | -146 | -144 | -118 | -73 | -34 | -35 | -34 | -5 |
| Profit before tax | -378 | -792 | -131 | 24 | -159 | -1.059 | -15 | -259 | -119 | -137 |
| Tax | -90 | -180 | 51 | 52 | 370 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -288 | -612 | -182 | -28 | -529 | -1.059 | -15 | -259 | -119 | -137 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 941 | 2.995 | 2.649 | 2.290 | 1.814 | 868 | 784 | 551 | 475 | 395 |
| Equity | -238 | -850 | -1.032 | -1.060 | 108 | -951 | 34 | -226 | -345 | -482 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.160 | 3.743 | 3.632 | 3.350 | 1.706 | 1.819 | 750 | 777 | 819 | 877 |
| Total debt | 1.160 | 3.743 | 3.632 | 3.350 | 1.706 | 1.819 | 750 | 777 | 819 | 877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Koed-Madsen | Management | 0 companies |