| Revenue | DKK -724 | -102% |
| EBITDA | DKK -724 | -102% |
| Net profit | DKK -3K | -112% |
| Total assets | DKK 48K | +69% |
| Equity | DKK 23K | -12% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.796 | 4.795 | 2.494 | 3.997 | 5.183 | 6.903 | 1.851 | -78 | 15.909 | 3.194 | -677 | 43 | -1 |
| Staff expenses | -1.466 | -1.667 | -2.406 | -2.372 | -2.533 | -3.546 | -3.335 | -2.876 | -2.755 | -3.128 | -1.641 | -0 | -0 |
| EBITDA | 4.262 | 3.128 | 88 | 1.625 | 2.651 | 3.357 | -1.484 | -2.954 | 13.154 | 66 | -2.317 | 43 | -1 |
| Depreciation & amort. | -0 | -0 | -44 | -89 | -154 | -154 | -268 | -268 | -134 | -179 | -48 | -0 | -0 |
| EBIT | 4.262 | 3.128 | 44 | 1.536 | 2.496 | 3.203 | -1.752 | -3.222 | 13.019 | -112 | -2.365 | 43 | -1 |
| Net financials | -816 | -789 | -794 | -772 | -754 | 52 | -105 | -7 | 63 | -140 | -8 | -8 | -2 |
| Profit before tax | 4.996 | 2.339 | -751 | 765 | 1.742 | 3.255 | -1.857 | -3.228 | 13.082 | 34 | -2.373 | 35 | -3 |
| Tax | 1.244 | 771 | 195 | 170 | 393 | 930 | -442 | -682 | 2.878 | 8 | -522 | 9 | -0 |
| Net profit | 3.752 | 1.568 | -946 | 595 | 1.349 | 2.324 | -1.415 | -2.547 | 10.204 | 27 | -1.851 | 26 | -3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.899 | 6.741 | 7.424 | 7.092 | 7.476 | 7.276 | 6.684 | 7.165 | 14.511 | 30.424 | 106 | 28 | 48 |
| Equity | 16.109 | -14.541 | -15.487 | -14.892 | -13.543 | 782 | 367 | 120 | 10.324 | 1.851 | 0 | 26 | 23 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -23.008 | 21.282 | 22.911 | 21.984 | 21.019 | 6.494 | 6.317 | 7.045 | 4.187 | 28.572 | 106 | 2 | 25 |
| Total debt | -23.008 | 21.282 | 22.911 | 21.984 | 21.019 | 6.494 | 6.317 | 7.045 | 4.187 | 28.572 | 106 | 2 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 2022 | — | — |
JB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HWS HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Graubæk | Management | 0 companies |
| Jes Balu Nilakantan | Management | 0 companies |