| Revenue | DKK 2,4M | +15% |
| EBITDA | DKK 2,4M | +15% |
| Net profit | DKK 1,8M | +13% |
| Total assets | DKK 2,3M | +23% |
| Equity | DKK 541K | +99% |
| Employees | — | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.649 | 3.115 | 3.961 | 1.690 | 1.130 | 974 | 1.191 | 2.121 | 2.446 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.649 | 3.115 | 3.961 | 1.690 | 1.130 | 974 | 1.191 | 2.121 | 2.446 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.649 | 3.115 | 3.961 | 1.690 | 1.130 | 974 | 1.191 | 2.121 | 2.446 |
| Net financials | -16 | -16 | -23 | -18 | -16 | -12 | -10 | -42 | -19 |
| Profit before tax | 2.633 | 3.099 | 3.938 | 1.672 | 1.114 | 962 | 1.181 | 2.079 | 2.427 |
| Tax | 605 | 715 | 918 | 414 | 263 | 233 | 278 | 479 | 618 |
| Net profit | 2.028 | 2.383 | 3.020 | 1.259 | 851 | 729 | 903 | 1.600 | 1.809 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.086 | 2.339 | 3.379 | 1.345 | 1.143 | 1.190 | 1.993 | 1.846 | 2.264 |
| Equity | 898 | 441 | 1.132 | 10 | 311 | 60 | 383 | 272 | 541 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.188 | 1.898 | 2.248 | 1.335 | 832 | 1.130 | 1.610 | 1.574 | 1.723 |
| Total debt | 2.188 | 1.898 | 2.248 | 1.335 | 832 | 1.130 | 1.610 | 1.574 | 1.723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Management | Management | 2016 | — | — |
LR Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OPMAS GROUP ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Samsøe Hansen | Management | 0 companies |
| Lasse Rungholm | Management | 0 companies |