| Revenue | DKK 5,5M | +44% |
| EBITDA | DKK 5,5M | +44% |
| Net profit | DKK 1,9M | +279% |
| Total assets | DKK 25,4M | -8% |
| Equity | DKK 1,7M | +1119% |
| Employees | 0 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.173 | 4.699 | 1.521 | 3.822 | 5.495 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.173 | 4.699 | 583 | 3.814 | 5.495 |
| Depreciation & amort. | -2.862 | -3.040 | -3.183 | -3.239 | -2.832 |
| EBIT | -689 | 1.658 | -2.600 | 575 | 2.663 |
| Net financials | -1.099 | -965 | 4.209 | -1.507 | -776 |
| Profit before tax | -1.787 | 693 | 1.609 | -932 | 1.887 |
| Tax | -280 | 236 | 502 | 123 | -0 |
| Net profit | -1.507 | 457 | 1.107 | -1.055 | 1.887 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 30.003 | 30.893 | 27.168 | 27.603 | 25.389 |
| Equity | -920 | -367 | 887 | -169 | 1.719 |
| Long-term debt | 22.573 | 22.368 | 17.273 | 17.182 | 17.109 |
| Short-term debt | 8.351 | 8.892 | 9.008 | 10.590 | 6.562 |
| Total debt | 30.924 | 31.260 | 26.281 | 27.772 | 23.671 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
OK Management | Management | 1978 – 1988 |
IL Management | Management | 1978 – 1994 |
LB Audit | Audit | 1978 – 1997 |
EM Audit | Audit | 1978 – 1988 |
| Audit | 1978 – 1994 | |
PB Management | Management | 1978 – 1988 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2018 | |
| Former (1) | ||
| Board of Directors | 1997 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90–99.99% | 50–66.65% | 2023 | |
| Individual | 5–9.99% | 33.33–49.99% | 2010 | |
| Individual | 33.33–49.99% | 33.33–49.99% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Orla Kleis Nielsen | Management | 0 companies |
| Inger Lise Sørensen | Management | 0 companies |
| Leif Bjørn | Audit | 0 companies |
| Erik Mandrup Sønder | Audit | 0 companies |
| Emil Johannes Hoffmann, reg. revisor | Audit | 0 companies |
| Poul Borch | Management | 0 companies |
| Hanne Berdino-Olsen | Board of Directors | 0 companies |
| Susanne Koscik Berdino-Olsen | Board of Directors | 0 companies |