| Revenue | DKK 2,1M | -22% |
| EBITDA | DKK 99K | -77% |
| Net profit | DKK 10K | -96% |
| Total assets | DKK 2,5M | -17% |
| Equity | DKK 1,4M | +1% |
| Employees | 6 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Revenue | 2.866 | 3.119 | 3.348 | 3.310 | 2.864 | 2.680 | 2.086 |
| Staff expenses | -2.143 | -2.362 | -2.655 | -2.744 | -2.498 | -2.254 | -1.987 |
| EBITDA | 723 | 757 | 693 | 566 | 366 | 427 | 99 |
| Depreciation & amort. | -156 | -156 | -190 | -190 | -197 | -41 | -41 |
| EBIT | 567 | 601 | 503 | 376 | 169 | 386 | 58 |
| Net financials | -58 | -56 | -30 | -48 | -70 | -52 | -42 |
| Profit before tax | 509 | 545 | 473 | 328 | 99 | 333 | 16 |
| Tax | 115 | 121 | 106 | 74 | 23 | 74 | 6 |
| Net profit | 394 | 424 | 367 | 255 | 77 | 259 | 10 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|
| Total assets | 3.087 | 4.249 | 4.031 | 3.125 | 2.583 | 2.973 | 2.465 |
| Equity | 1.033 | 1.458 | 1.425 | 1.280 | 1.106 | 1.365 | 1.375 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.921 | 2.692 | 2.540 | 1.813 | 1.477 | 1.608 | 1.090 |
| Total debt | 1.921 | 2.692 | 2.540 | 1.813 | 1.477 | 1.608 | 1.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MIAMI Holding ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Sten Mortensen | Management | 0 companies |