| Revenue | DKK 12,3M | +114% |
| EBITDA | DKK 9,3M | +179% |
| Net profit | DKK 7,1M | +182% |
| Total assets | DKK 29,3M | +102% |
| Equity | DKK 14,2M | +100% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.096 | 10.006 | 3.901 | 5.751 | 12.334 |
| Staff expenses | -379 | -2.437 | -2.291 | -2.419 | -3.043 |
| EBITDA | 717 | 7.569 | 1.610 | 3.332 | 9.291 |
| Depreciation & amort. | -0 | -0 | -356 | -356 | -356 |
| EBIT | 717 | 7.569 | 1.254 | 2.976 | 8.935 |
| Net financials | -2 | -57 | 228 | 240 | 164 |
| Profit before tax | 714 | 7.511 | 1.482 | 3.216 | 9.100 |
| Tax | 159 | 1.653 | 321 | 694 | 1.994 |
| Net profit | 555 | 5.858 | 1.161 | 2.522 | 7.106 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 3.272 | 11.212 | 13.102 | 14.555 | 29.337 |
| Equity | 595 | 6.454 | 4.615 | 7.137 | 14.243 |
| Long-term debt | 0 | 0 | 1.029 | 686 | 343 |
| Short-term debt | 2.677 | 3.976 | 6.712 | 6.026 | 14.081 |
| Total debt | 2.677 | 3.976 | 7.741 | 6.712 | 14.424 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
OS Management | Management | 2021 |
| Former (1) | ||
KW Management | Management | 2021 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Søndergaard Madsen | Management | 0 companies |
| Karsten Willumsen | Management | 0 companies |