| Revenue | DKK -120K | +830% |
| EBITDA | DKK -120K | -830% |
| Net profit | DKK -1,7M | -12% |
| Total assets | DKK 73,8M | -12% |
| Equity | DKK 25,9M | -6% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -20 | -20 | -29 | -13 | -120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -20 | -20 | -29 | -13 | -120 |
| Depreciation & amort. | -143 | -0 | -0 | -0 | -0 |
| EBIT | -162 | -20 | -29 | -13 | -120 |
| Net financials | 65 | -54 | -529 | -1.923 | -2.005 |
| Profit before tax | -97 | -74 | -558 | -1.935 | -2.125 |
| Tax | -21 | -16 | -123 | -407 | -415 |
| Net profit | -76 | -58 | -435 | -1.528 | -1.710 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 79.132 | 98.746 | 91.549 | 84.077 | 73.830 |
| Equity | -242 | -300 | 29.151 | 27.622 | 25.913 |
| Long-term debt | 58.299 | 80.609 | 42.845 | 37.023 | 33.398 |
| Short-term debt | 21.075 | 18.437 | 19.553 | 19.431 | 14.242 |
| Total debt | 79.375 | 99.046 | 62.398 | 56.455 | 47.640 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
OS Management | Management | 2018 – 2025 |
TB Management | Management | 2025 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
| Chairman | 2022 – 2025 | |
| Board of Directors | 2018 – 2025 | |
| Chairman | 2018 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2018 | |
| Company | 100% | 100% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Steensbro | Management | 0 companies |
| Troels Banke Kyndesgaard | Management | 0 companies |
| Annelise Arboe Sommer | Chairman | 0 companies |
| Tim Rohde Valbøll | Board of Directors | 0 companies |
| Johnny Børge Hansen | Chairman | 0 companies |