| Revenue | DKK -51K | -112% |
| EBITDA | DKK -51K | -112% |
| Net profit | DKK -541K | -10588% |
| Total assets | DKK 17,4M | +32% |
| Equity | DKK 122K | -82% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | 403 | 658 | 490 | 508 | 414 | -51 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 403 | 658 | 490 | 508 | 414 | -51 |
| Depreciation & amort. | -95 | -135 | -111 | -125 | -125 | -0 |
| EBIT | 308 | 523 | 379 | 383 | 289 | -51 |
| Net financials | -202 | -226 | -120 | -238 | -295 | -669 |
| Profit before tax | 106 | 297 | 259 | 146 | -6 | -719 |
| Tax | 24 | 65 | 57 | 33 | -1 | -178 |
| Net profit | 82 | 231 | 202 | 113 | -5 | -541 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 12.815 | 12.764 | 12.840 | 13.121 | 13.145 | 17.398 |
| Equity | 122 | 353 | 555 | 668 | 663 | 122 |
| Long-term debt | 3.045 | 11.795 | 12.044 | 11.947 | 11.928 | 16.956 |
| Short-term debt | 9.624 | 527 | 94 | 326 | 376 | 319 |
| Total debt | 12.669 | 12.321 | 12.139 | 12.273 | 12.304 | 17.276 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RB Management | Management | 2019 | — | — |
SR Management | Management | 2019 | — | — |
CE Management | Management | 2025 | — | — |
MI Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OFV Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Bork-Nielsen | Management | 0 companies |
| Søren Rahbek | Management | 0 companies |
| Christian Ellegaard | Management | 0 companies |
| Michael Ian Henriksen | Management | 0 companies |
| Marc Mads Peter Ellegaard Helfferich | Board of Directors | 0 companies |
| Bo Raahauge Rasmussen | Chairman | 0 companies |
| Morten Priess | Board of Directors | 0 companies |
| Christian Wederkinch Johansen | Board of Directors | 0 companies |