| Revenue | DKK 6,7M | -21% |
| EBITDA | DKK 542K | -21% |
| Net profit | DKK 382K | -15% |
| Total assets | DKK 4,6M | +46% |
| Equity | DKK 2,5M | +18% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 3.256 | 7.664 | 8.084 | 8.471 | 6.688 |
| Staff expenses | -2.715 | -7.007 | -7.447 | -7.786 | -6.146 |
| EBITDA | 540 | 657 | 638 | 685 | 542 |
| Depreciation & amort. | -0 | -17 | -39 | -50 | -37 |
| EBIT | 540 | 639 | 598 | 635 | 504 |
| Net financials | -67 | -70 | -11 | -51 | -11 |
| Profit before tax | 473 | 570 | 587 | 584 | 494 |
| Tax | 111 | 134 | 137 | 136 | 112 |
| Net profit | 362 | 436 | 450 | 448 | 382 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.249 | 2.804 | 3.781 | 3.175 | 4.626 |
| Equity | 762 | 1.198 | 1.649 | 2.096 | 2.478 |
| Long-term debt | 0 | 0 | 0 | 0 | 53 |
| Short-term debt | 6.470 | 1.565 | 2.041 | 1.000 | 2.029 |
| Total debt | 6.470 | 1.565 | 2.041 | 1.000 | 2.082 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OB Management | Management | 2022 |
| Former (1) | ||
FC Management | Management | 2021 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2022 | |
| Former (1) | ||
| Board of Directors | 2021 – 2022 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Clarence Larsen | Management | 0 companies |
| Oussama Ben Feleh | Management | 0 companies |
| Shin Maekawa | Board of Directors | 0 companies |
| Yasunori Hirasako | Board of Directors | 0 companies |
| Jean Pierre C Boone | Board of Directors | 0 companies |