| Revenue | DKK -107K | +185% |
| EBITDA | DKK -287K | -45% |
| Net profit | DKK 5,5M | +820% |
| Total assets | DKK 65M | +7% |
| Equity | DKK 61,2M | +10% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -16 | -15 | -28 | -32 | -18 | -87 | -80 | -103 | -94 | -68 | -38 | -53 | -37 | -107 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -226 | -90 | -90 | -135 | -160 | -160 | -160 | -180 |
| EBITDA | -16 | -15 | -28 | -32 | -18 | -87 | -305 | -193 | -184 | -203 | -198 | -213 | -197 | -287 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -15 | -28 | -32 | -18 | -87 | -305 | -193 | -184 | -203 | -198 | -213 | -197 | -287 |
| Net financials | 6.106 | 7.172 | 11.787 | 8.526 | 3.712 | 14.605 | 5.370 | 3.693 | 5.426 | 16.066 | -2.176 | 89 | 286 | 7.306 |
| Profit before tax | 6.090 | 7.157 | 11.758 | 8.494 | 3.694 | 14.518 | 5.064 | 3.499 | 5.242 | 15.863 | -2.375 | -124 | 89 | 7.020 |
| Tax | 193 | 688 | 1.035 | 937 | 334 | 1.134 | 120 | 229 | 770 | 2.844 | -1.859 | -58 | 849 | 1.551 |
| Net profit | 5.897 | 6.469 | 10.724 | 7.557 | 3.360 | 13.384 | 4.945 | 3.271 | 4.473 | 13.019 | -516 | -66 | -760 | 5.468 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 41.236 | 46.158 | 55.827 | 61.774 | 63.669 | 77.984 | 79.878 | 81.174 | 76.909 | 77.053 | 70.558 | 64.297 | 60.748 | 64.979 |
| Equity | 41.225 | 45.508 | 54.311 | 60.867 | 63.227 | 76.510 | 79.816 | 81.087 | 64.059 | 67.078 | 56.562 | 56.497 | 55.737 | 61.205 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 11 | 650 | 1.517 | 907 | 441 | 1.474 | 63 | 87 | 12.850 | 9.787 | 13.996 | 7.800 | 5.011 | 3.774 |
| Total debt | 11 | 650 | 1.517 | 907 | 441 | 1.474 | 63 | 87 | 12.850 | 9.787 | 13.996 | 7.800 | 5.011 | 3.774 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OK Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Schmidt Equity ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Kjær Schmidt | Management | 0 companies |
| John Christian Øholt | Board of Directors | 0 companies |
| Jens Lange | Board of Directors | 0 companies |
| Ole Henning Jørgensen | Board of Directors | 0 companies |
| Jens Peter Ilkjær Thorsen | Board of Directors | 0 companies |
| Morten Fredsbo | Board of Directors | 0 companies |
| Frans Bredmose Langkjær | Chairman | 0 companies |