| Revenue | DKK 2,1M | +50% |
| EBITDA | DKK 471K | +271% |
| Net profit | DKK 940K | +3% |
| Total assets | DKK 20,4M | +5% |
| Equity | DKK 18M | +6% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.269 | 1.511 | 1.240 | 1.387 | 2.078 |
| Staff expenses | -1.335 | -1.754 | -1.564 | -1.663 | -1.608 |
| EBITDA | -67 | -131 | -324 | -276 | 471 |
| Depreciation & amort. | -151 | -146 | -146 | -143 | -128 |
| EBIT | -218 | -278 | -469 | -419 | 342 |
| Net financials | 2.440 | 128 | 1.263 | 1.604 | 781 |
| Profit before tax | 2.222 | -150 | 794 | 1.185 | 1.124 |
| Tax | 522 | 56 | 180 | 274 | 184 |
| Net profit | 1.700 | -206 | 614 | 911 | 940 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 17.525 | 16.932 | 17.818 | 19.392 | 20.445 |
| Equity | 15.749 | 15.543 | 16.156 | 17.067 | 18.007 |
| Long-term debt | 1.087 | 0 | 71 | 260 | 229 |
| Short-term debt | 598 | 1.353 | 1.480 | 1.945 | 2.138 |
| Total debt | 1.685 | 1.353 | 1.550 | 2.205 | 2.367 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
OP Audit | Audit | 1985 – 2010 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 1985 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Peter Jakobsen | Audit | 0 companies |
| Henrik Frei | Board of Directors | 0 companies |
| Thomas Frei | Board of Directors | 0 companies |