| Revenue | DKK 6M | -26% |
| EBITDA | DKK 16,7M | +17% |
| Net profit | DKK 11,1M | +19% |
| Total assets | DKK 272,5M | +4% |
| Equity | DKK 175,2M | +7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.534 | -679 | -592 | -566 | -124 | -136 | 6.793 | 5.728 | 1.396 | 6.135 | 8.112 | 8.067 | 5.963 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.534 | 7.519 | -592 | -566 | -124 | 9.864 | 6.793 | 5.728 | 62.199 | 86.135 | 8.112 | 14.323 | 16.703 |
| Depreciation & amort. | -0 | 4.099 | -509 | -509 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.534 | 3.420 | -1.100 | -1.074 | -124 | 9.864 | 6.793 | 5.728 | 62.199 | 86.135 | 8.112 | 14.323 | 16.703 |
| Net financials | -7.478 | -1.493 | -1.121 | -2.240 | -2.664 | -1.143 | -720 | -793 | -215 | -187 | -1.501 | -2.402 | -2.587 |
| Profit before tax | 2.561 | 1.926 | -2.222 | -1.856 | -2.788 | 8.722 | 6.073 | 4.935 | 61.984 | 85.948 | 6.611 | 11.921 | 14.116 |
| Tax | 531 | 642 | 255 | 729 | -838 | 1.919 | 797 | 654 | 13.122 | 18.560 | 2.953 | 2.632 | 3.038 |
| Net profit | 2.030 | 1.285 | -2.477 | -2.585 | -1.950 | 6.803 | 5.276 | 4.281 | 48.861 | 67.387 | 3.658 | 9.289 | 11.078 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 86.463 | 69.044 | 68.453 | 69.001 | 77.604 | 76.260 | 72.056 | 75.190 | 136.978 | 221.604 | 255.008 | 262.124 | 272.464 |
| Equity | 5.628 | -4.344 | -6.820 | -9.405 | -11.355 | 22.942 | 28.273 | 32.309 | 81.530 | 149.791 | 155.744 | 164.470 | 175.240 |
| Long-term debt | -88.330 | 70.633 | 19.679 | 18.522 | 46.308 | 46.184 | 43.470 | 41.014 | 37.986 | 34.461 | 63.536 | 61.131 | 58.808 |
| Short-term debt | -3.762 | 2.754 | 55.594 | 59.883 | 42.652 | 7.135 | 25 | 925 | 3.398 | 5.688 | 3.070 | 2.356 | 1.885 |
| Total debt | -92.092 | 73.388 | 75.273 | 78.406 | 88.959 | 53.319 | 43.495 | 41.939 | 41.384 | 40.148 | 66.606 | 63.486 | 60.694 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HWS HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Graubæk | Management | 0 companies |