| Revenue | DKK 3,7M | +1% |
| EBITDA | DKK 414K | -44% |
| Net profit | DKK 37K | -89% |
| Total assets | DKK 6,5M | +6% |
| Equity | DKK 593K | -22% |
| Employees | 21 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.181 | 3.863 | 3.311 | 3.715 | 3.740 |
| Staff expenses | -1.083 | -2.720 | -2.877 | -2.975 | -3.326 |
| EBITDA | 98 | 1.143 | 434 | 739 | 414 |
| Depreciation & amort. | -65 | -127 | -134 | -169 | -202 |
| EBIT | 33 | 1.016 | 300 | 571 | 212 |
| Net financials | -41 | -100 | -116 | -155 | -158 |
| Profit before tax | -8 | 916 | 184 | 415 | 54 |
| Tax | 1 | 202 | 40 | 91 | 17 |
| Net profit | -8 | 715 | 144 | 324 | 37 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.603 | 5.680 | 6.489 | 6.102 | 6.498 |
| Equity | 32 | 746 | 432 | 756 | 593 |
| Long-term debt | 0 | 0 | 119 | 193 | 866 |
| Short-term debt | 5.524 | 4.863 | 5.830 | 5.027 | 4.874 |
| Total debt | 5.524 | 4.863 | 5.949 | 5.220 | 5.740 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
OJ Chief Executive Officer | Chief Executive Officer | 2021 |
TN Management | Management | 2021 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Jørgensen | Chief Executive Officer | 0 companies |
| Troels Nyboe Rasmussen | Management | 0 companies |