| Revenue | DKK 1,5M | +25% |
| EBITDA | DKK -392K | -258% |
| Net profit | DKK -447K | -347% |
| Total assets | DKK 2,4M | +52% |
| Equity | DKK 179K | -71% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 500 | 468 | 498 | 226 | 462 | 613 | 661 | 684 | 811 | 895 | 1.557 | 1.184 | 1.478 |
| Staff expenses | -398 | -417 | -453 | -347 | -444 | -602 | -640 | -668 | -754 | -724 | -1.386 | -935 | -1.870 |
| EBITDA | 102 | 51 | 45 | -121 | 19 | 11 | 22 | 15 | 56 | 170 | 171 | 248 | -392 |
| Depreciation & amort. | 5 | -4 | -4 | -0 | -0 | -0 | -4 | -8 | -8 | -8 | -8 | -4 | -0 |
| EBIT | 97 | 47 | 41 | -121 | 19 | 11 | 18 | 7 | 48 | 162 | 163 | 244 | -392 |
| Net financials | -1 | -2 | -0 | -1 | -10 | -1 | -4 | -5 | -13 | -6 | -13 | -10 | -83 |
| Profit before tax | 96 | 45 | 41 | -122 | 9 | 11 | 14 | 3 | 35 | 157 | 150 | 235 | -475 |
| Tax | 25 | 11 | 10 | -27 | 4 | 4 | 8 | 2 | 11 | 37 | 36 | 54 | -28 |
| Net profit | 70 | 34 | 31 | -95 | 5 | 7 | 5 | 1 | 24 | 119 | 114 | 181 | -447 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 555 | 561 | 557 | 347 | 537 | 606 | 557 | 804 | 1.002 | 1.400 | 1.942 | 1.562 | 2.368 |
| Equity | 298 | 283 | 266 | 170 | 175 | 182 | 187 | 188 | 212 | 332 | 446 | 626 | 179 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24 | 57 | 0 | 0 | 0 | 599 |
| Short-term debt | 248 | 271 | 286 | 176 | 361 | 424 | 369 | 593 | 709 | 1.034 | 1.467 | 908 | 1.590 |
| Total debt | 248 | 271 | 286 | 176 | 361 | 424 | 369 | 616 | 766 | 1.034 | 1.467 | 908 | 2.189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
KH Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Medit Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hakon Holm | Chief Executive Officer | 0 companies |
| Klavs Holm | Management | 0 companies |