| Revenue | DKK -297K | +16% |
| EBITDA | DKK -742K | -9% |
| Net profit | DKK 12,4M | +173% |
| Total assets | DKK 163,6M | +12% |
| Equity | DKK 112,1M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 67 | -69 | 170 | 10 | -24 | -6 | -1.180 | -375 | -256 | -297 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -405 | -445 |
| EBITDA | 695 | -69 | 170 | 10 | -24 | -6 | -1.180 | -388 | -680 | -742 |
| Depreciation & amort. | -314 | -36 | -289 | -36 | -36 | -19 | -19 | -19 | -24 | -24 |
| EBIT | 381 | -105 | -119 | -26 | -59 | -25 | -1.199 | -407 | -704 | -766 |
| Net financials | -682 | -5.344 | 2.452 | 6.131 | 11.029 | 4.862 | 98.446 | 12.268 | 6.540 | 16.426 |
| Profit before tax | -301 | -795 | 2.333 | 6.105 | 10.986 | 4.837 | 97.246 | 11.861 | 5.856 | 15.660 |
| Tax | 121 | -138 | 635 | 1.161 | 2.382 | -418 | 1.404 | 2.624 | 1.304 | 3.274 |
| Net profit | -422 | -657 | 1.698 | 4.944 | 8.603 | 5.255 | 95.842 | 9.225 | 4.533 | 12.352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.438 | 5.566 | 7.358 | 10.958 | 20.106 | 20.280 | 121.844 | 134.350 | 146.086 | 163.564 |
| Equity | 5.025 | 4.368 | 6.066 | 8.510 | 14.383 | 15.118 | 105.959 | 100.182 | 104.715 | 112.067 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 15 |
| Short-term debt | -2.413 | 1.198 | 1.293 | 2.448 | 5.724 | 5.162 | 15.885 | 34.168 | 41.334 | 51.482 |
| Total debt | -2.413 | 1.198 | 1.293 | 2.448 | 5.724 | 5.162 | 15.885 | 34.168 | 41.371 | 51.497 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Otto Waarst | Management | 0 companies |