| Revenue | DKK 560K | +21% |
| EBITDA | DKK 387K | -16% |
| Net profit | DKK 24K | -93% |
| Total assets | DKK 28,5M | +28% |
| Equity | DKK 6,1M | +161% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 84 | 675 | 21 | -12 | 150 | -459 | -97 | -152 | 262 | 377 | 411 | 954 | 463 | 560 |
| Staff expenses | -0 | -147 | -124 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -0 | -0 | -173 |
| EBITDA | 84 | 528 | -103 | -12 | 150 | -459 | -97 | -152 | 262 | 377 | 406 | 954 | 463 | 387 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -22 | -52 | -60 | -64 | -76 | -81 | -60 | -59 | -55 |
| EBIT | 84 | 528 | -103 | -12 | 150 | -481 | -150 | -212 | 198 | 301 | 325 | 894 | 404 | 332 |
| Net financials | -8 | 5 | 7 | 2 | 2 | -502 | -489 | -335 | -288 | -299 | -293 | -235 | -288 | -302 |
| Profit before tax | 76 | 533 | -96 | -10 | 152 | -983 | -639 | -547 | -89 | 2 | 32 | 659 | 116 | 30 |
| Tax | 19 | 135 | -0 | -0 | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -230 | 7 |
| Net profit | 57 | 399 | -96 | -10 | 142 | -983 | -639 | -547 | -89 | 2 | 32 | 659 | 346 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 61 | 340 | 168 | 43 | 262 | 14.264 | 14.612 | 14.788 | 15.417 | 16.944 | 18.225 | 18.138 | 22.323 | 28.493 |
| Equity | — | — | 24 | 13 | 155 | -828 | -1.467 | -2.014 | -1.704 | -1.702 | -1.670 | -1.011 | 2.344 | 6.110 |
| Long-term debt | 27 | 133 | 0 | 0 | 0 | 18.678 | 18.461 | 18.254 | 18.029 | 8.900 | 9.688 | 9.539 | 9.390 | 9.242 |
| Short-term debt | 120 | 87 | 144 | 29 | 107 | 5.753 | 6.848 | 7.675 | 8.106 | 9.746 | 10.208 | 9.611 | 9.971 | 11.460 |
| Total debt | 147 | 220 | 144 | 29 | 107 | 24.431 | 25.309 | 25.929 | 26.136 | 18.646 | 19.895 | 19.150 | 19.361 | 20.702 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 2000 | — | — |
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Deputy Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Ohnemus | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Lars Ohnemus | Chairman | 0 companies |
| Michael Diedring | Board of Directors | 0 companies |
| Gabriella Ohnemus | Deputy Chairman | 0 companies |