| Revenue | DKK 11,1M | +25% |
| EBITDA | DKK 5,4M | +22% |
| Net profit | DKK 4M | +28% |
| Total assets | DKK 36,7M | +16% |
| Equity | DKK 21M | +14% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.481 | 2.884 | 2.713 | 3.072 | 3.057 | 3.270 | 3.686 | 3.184 | 5.276 | 7.250 | 9.527 | 6.679 | 8.888 | 11.115 |
| Staff expenses | -1.356 | -1.314 | -1.419 | -1.328 | -1.718 | -1.818 | -1.383 | -1.518 | -1.859 | -2.815 | -3.496 | -3.770 | -4.418 | -5.679 |
| EBITDA | 1.130 | 1.570 | 1.295 | 1.744 | 1.339 | 1.452 | 2.303 | 1.665 | 3.417 | 4.432 | 6.031 | 2.909 | 4.469 | 5.436 |
| Depreciation & amort. | 168 | 164 | -134 | -76 | -90 | -73 | -50 | -67 | -98 | -47 | -189 | -310 | -370 | -401 |
| EBIT | 961 | 1.406 | 1.160 | 1.668 | 1.248 | 1.379 | 2.253 | 1.598 | 3.319 | 4.385 | 5.842 | 2.599 | 4.099 | 5.035 |
| Net financials | -86 | -57 | -11 | -16 | -23 | -12 | 81 | 51 | 84 | 157 | 183 | 83 | -13 | 134 |
| Profit before tax | 875 | 1.349 | 1.150 | 1.653 | 1.226 | 1.367 | 2.335 | 1.649 | 3.403 | 4.542 | 6.024 | 2.683 | 4.086 | 5.170 |
| Tax | 221 | 339 | 288 | 390 | 274 | 286 | 516 | 368 | 754 | 1.007 | 1.333 | 597 | 921 | 1.126 |
| Net profit | 654 | 1.011 | 862 | 1.262 | 952 | 1.081 | 1.819 | 1.281 | 2.649 | 3.535 | 4.691 | 2.086 | 3.165 | 4.043 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.325 | 6.614 | 7.884 | 10.549 | 11.689 | 11.016 | 12.619 | 12.931 | 17.121 | 19.124 | 22.263 | 26.266 | 31.692 | 36.739 |
| Equity | 2.942 | 5.766 | 6.128 | 6.890 | 7.342 | 7.922 | 9.241 | 10.022 | 13.771 | 14.706 | 15.898 | 17.483 | 18.429 | 20.973 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 423 | 4.125 | 5.206 | 6.145 |
| Short-term debt | 2.366 | 837 | 1.738 | 3.620 | 4.291 | 3.068 | 3.354 | 2.890 | 3.343 | 4.410 | 5.865 | 4.576 | 8.057 | 9.621 |
| Total debt | 2.366 | 837 | 1.738 | 3.620 | 4.291 | 3.068 | 3.354 | 2.890 | 3.343 | 4.410 | 6.289 | 8.701 | 13.263 | 15.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OI Founder | Founder | 2003 | — | — |
NH Management | Management | 2003 | — | — |
JH Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ONJ HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| ONJ I/S | Founder | 0 companies |
| Niels Hareskov Jensen | Management | 0 companies |
| Johannes Hareskov | Management | 0 companies |