| Revenue | DKK 5,7M | -37% |
| EBITDA | DKK -3,3M | -271% |
| Net profit | DKK -9,6M | -669% |
| Total assets | DKK 11,2M | -10% |
| Equity | DKK -3,2M | -150% |
| Employees | 18 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | -51 | 2.067 | 456 | 3.174 | 3.750 | 2.138 | 9.036 | 5.666 |
| Staff expenses | -1.304 | -1.997 | -2.671 | -3.565 | -4.893 | -2.714 | -7.128 | -8.393 |
| EBITDA | -1.355 | 70 | -2.215 | -391 | -1.143 | -576 | 1.909 | -3.267 |
| Depreciation & amort. | -95 | -165 | -336 | -685 | -1.280 | -832 | -2.158 | -5.884 |
| EBIT | -1.450 | -95 | -2.551 | -1.077 | -2.423 | -1.408 | -250 | -9.151 |
| Net financials | -5 | -17 | -129 | -316 | -193 | -120 | -374 | -487 |
| Profit before tax | -1.455 | -112 | -2.680 | -1.393 | -2.616 | -1.528 | -624 | -9.638 |
| Tax | -0 | -0 | -52 | -250 | -212 | -44 | 629 | -0 |
| Net profit | -1.455 | -112 | -2.628 | -1.143 | -2.404 | -1.484 | -1.253 | -9.638 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 809 | 1.756 | 4.580 | 5.446 | 7.616 | 6.537 | 12.477 | 11.194 |
| Equity | -221 | 317 | 689 | -454 | 1.644 | 161 | 6.408 | -3.230 |
| Long-term debt | 178 | 376 | 451 | 906 | 1.314 | 1.140 | 3.384 | 6.641 |
| Short-term debt | 852 | 1.063 | 3.440 | 4.994 | 4.658 | 5.236 | 2.685 | 7.782 |
| Total debt | 1.030 | 1.439 | 3.891 | 5.900 | 5.972 | 6.376 | 6.069 | 14.424 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANTWIN A/S | Company | 20.0% | 20.0% | 2025 |
M. Strandgaard Holding ApS | Company | 10.0% | 10.0% | 2025 |
STRØJER HOLDING ApS | Company | 10.0% | 10.0% | 2025 |
JNG HOLDING 2012 ApS | Company | 10.0% | 10.0% | 2025 |
HELMICH INVEST ApS | Company | 10.0% | 10.0% | 2025 |
OG INVEST ApS | Company | 5.0% | 5.0% | 2025 |
KIIL MUNCH HOLDING APS | Company | 5.0% | 5.0% | 2025 |
| Individual | 5.0% | 5.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Oliver Kiil Munch | Management | 0 companies |
| Mikkel Westad Vibjerg | Board of Directors | 0 companies |
| Oliver Georg Jensen | Chairman | 0 companies |
| Mike Ginsborg | Board of Directors | 0 companies |
| Rasmus Forup Helmich | Board of Directors | 0 companies |
| Thomas Thinggaard Sørensen | Board of Directors | 0 companies |
| Christian Strøjer | Board of Directors | 0 companies |
| Morten Strandgaard | Board of Directors | 0 companies |