| Revenue | DKK 18K | -90% |
| EBITDA | DKK 999K | +464% |
| Net profit | DKK 598K | +594% |
| Total assets | DKK 5,6M | -19% |
| Equity | DKK 753K | +384% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96 | 103 | 104 | 103 | -149 | 6 | -138 | -23 | 110 | 130 | 200 | 71 | 177 | 18 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 96 | 103 | 104 | 103 | -149 | 655 | 452 | -23 | 110 | 130 | 200 | 71 | 177 | 999 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | 325 | 295 | -0 | -3 | -17 | -32 | -40 | -46 | -21 |
| EBIT | 96 | 103 | 104 | 103 | -149 | 330 | 157 | -23 | 107 | 113 | 167 | 31 | 132 | 978 |
| Net financials | -50 | -32 | -27 | -46 | -97 | -64 | -26 | 3 | -62 | -53 | -84 | -255 | -286 | -212 |
| Profit before tax | 46 | 71 | 77 | 58 | -246 | 266 | 131 | -20 | 44 | 60 | 83 | -223 | -154 | 765 |
| Tax | 3 | 18 | 19 | 15 | -7 | 2 | 13 | -3 | 8 | 13 | 20 | -50 | -33 | 168 |
| Net profit | 43 | 53 | 58 | 43 | -239 | 264 | 117 | -17 | 36 | 47 | 63 | -173 | -121 | 598 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.798 | 2.805 | 2.850 | 2.839 | 2.323 | 1.296 | 1.398 | 335 | 3.320 | 3.316 | 6.588 | 6.599 | 6.870 | 5.570 |
| Equity | 124 | 177 | 235 | 178 | -61 | 203 | 320 | 303 | 340 | 386 | 449 | 276 | 155 | 753 |
| Long-term debt | 1.769 | 1.720 | 1.651 | 1.615 | 547 | 1.067 | 546 | 2 | 2.226 | 2.171 | 5.960 | 5.602 | 2.835 | 1.874 |
| Short-term debt | 904 | 908 | 964 | 1.046 | 1.836 | 26 | 532 | 30 | 754 | 759 | 179 | 721 | 3.879 | 2.943 |
| Total debt | 2.674 | 2.628 | 2.615 | 2.660 | 2.384 | 1.093 | 1.078 | 31 | 2.980 | 2.930 | 6.139 | 6.322 | 6.715 | 4.817 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2009 | — | — |
OB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
OE HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
PETER H JOHANSEN HOLDING ApS | Company | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Hvalsø Johansen | Management | 0 companies |
| Ove Bundgaard Johansen | Management | 0 companies |