| Revenue | DKK 890K | +73% |
| EBITDA | DKK 257K | +245% |
| Net profit | DKK 103K | +137% |
| Total assets | DKK 962K | +153% |
| Equity | DKK 113K | +1082% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 137 | 219 | 120 | 100 | 128 | 515 | 890 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 137 | 219 | 122 | 102 | -15 | -178 | 257 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -1 | -124 |
| EBIT | 137 | 219 | 122 | 102 | -15 | -179 | 133 |
| Net financials | -72 | -65 | -46 | -48 | -44 | -50 | -0 |
| Profit before tax | 65 | 154 | 77 | 55 | -59 | -229 | 133 |
| Tax | 17 | 37 | 19 | 11 | 6 | 53 | 29 |
| Net profit | 48 | 117 | 58 | 44 | -65 | -283 | 103 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.938 | 2.888 | 2.950 | 2.984 | 2.910 | 380 | 962 |
| Equity | — | 255 | 313 | 357 | 292 | 10 | 113 |
| Long-term debt | 4.694 | 4.701 | 4.741 | 4.762 | 4.274 | 0 | 0 |
| Short-term debt | 328 | 155 | 127 | 94 | 480 | 370 | 849 |
| Total debt | 5.023 | 4.856 | 4.868 | 2.627 | 2.617 | 370 | 849 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OS Audit | Audit | 2010 | — | — |
NA Management | Management | 2019 | — | — |
JP Management | Management | 2019 | — | — |
PA Management | Management | 2007 | — | — |
HW Management | Management | 2007 | — | — |
JL Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
UAROCO ApS | Company | 100.0% | 100.0% | 2018 |
HWR HOLDING ApS | Company | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Schmidt | Audit | 0 companies |
| Nelus Alin | Management | 0 companies |
| Johnni Peder Sandholdt | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Henrik Welander Raabjerg | Management | 0 companies |
| Jørgen Larsen | Management | 0 companies |
| Rasmus Norup Skifter | Board of Directors | 0 companies |
| Michael Christian Lauritsen | Chairman | 0 companies |