| Revenue | DKK -4M | -227% |
| EBITDA | DKK -4M | +13% |
| Net profit | DKK -3,9M | +16% |
| Total assets | DKK 11,2M | -46% |
| Equity | DKK -18,9M | -26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.521 | 3.801 | 4.889 | 5.772 | 5.542 | 3.779 | 3.688 | 3.147 | 6.288 | 2.742 | 4.817 | 3.113 | -3.954 |
| Staff expenses | -3.453 | -3.645 | -4.712 | -5.202 | -4.450 | -3.394 | -4.894 | -6.526 | -8.240 | -8.296 | -8.223 | -7.662 | -0 |
| EBITDA | 68 | 156 | 178 | 571 | 892 | 395 | -1.125 | -3.320 | -1.952 | -5.555 | -3.406 | -4.548 | -3.954 |
| Depreciation & amort. | 118 | -134 | -138 | -71 | -121 | -89 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -50 | 22 | 40 | 499 | 771 | 306 | -1.130 | -3.320 | -1.952 | -5.555 | -3.406 | -4.548 | -3.954 |
| Net financials | -73 | -63 | -55 | -145 | -411 | -139 | -150 | -1 | -222 | -340 | -56 | -30 | -84 |
| Profit before tax | -123 | -41 | -16 | 355 | 360 | 168 | -1.279 | -3.321 | -2.174 | -5.895 | -3.462 | -4.578 | -3.858 |
| Tax | -22 | -4 | 13 | 99 | 185 | 65 | -22 | -0 | -0 | -0 | 7 | -0 | -0 |
| Net profit | -101 | -37 | -29 | 256 | 175 | 103 | -1.258 | -3.321 | -2.174 | -5.895 | -3.469 | -4.578 | -3.858 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.160 | 4.034 | 5.372 | 4.325 | 4.267 | 3.672 | 4.529 | 7.932 | 6.603 | 10.542 | 17.572 | 20.674 | 11.193 |
| Equity | 125 | 88 | 59 | 315 | 490 | 593 | -665 | -3.985 | -6.160 | -12.055 | -10.477 | -15.055 | -18.913 |
| Long-term debt | 277 | 259 | 198 | 87 | 3 | 0 | 621 | 2.896 | 2.896 | 0 | 8.598 | 0 | 0 |
| Short-term debt | 3.759 | 3.687 | 5.110 | 3.875 | 3.743 | 3.058 | 4.572 | 9.021 | 9.867 | 22.596 | 19.451 | 15.473 | 4.295 |
| Total debt | 4.035 | 3.946 | 5.308 | 3.962 | 3.746 | 3.058 | 5.193 | 11.918 | 12.763 | 22.596 | 28.049 | 15.473 | 4.295 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
KO Founder | Founder | 2004 | — | — |
AH Management | Management | 2021 | — | — |
AD Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BOHI Holding ApS | Company | 90.0% | 90.0% | 2024 |
| Individual | 10.0% | 10.0% | 2018 | |
| Individual | 90.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Karl Hitti | Chief Executive Officer | 0 companies |
| Kaj Olav Granås | Founder | 0 companies |
| Alwan Hitti | Management | 0 companies |
| Ann Dybro | Chief Executive Officer | 0 companies |