| Revenue | DKK 137K | +1868% |
| EBITDA | DKK 137K | +1868% |
| Net profit | DKK 60K | +331% |
| Total assets | DKK 7,8M | +1% |
| Equity | DKK 6,9M | +1% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 17 | -149 | 154 | 164 | 168 | 70 | 4 | 11 | -395 | -341 | -140 | 7 | 137 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 17 | -149 | 154 | 164 | 168 | 70 | 4 | 11 | -395 | -341 | -140 | 7 | 137 |
| Depreciation & amort. | -0 | -76 | -132 | -104 | -104 | -30 | -0 | -0 | -40 | -40 | -40 | -40 | -40 |
| EBIT | 17 | -225 | 22 | 60 | 64 | 40 | 4 | 11 | -435 | -381 | -180 | -33 | 97 |
| Net financials | -461 | -1 | -29 | -6 | -6 | -2 | -7 | -9 | -8 | -2 | -0 | -0 | -8 |
| Profit before tax | 478 | -226 | -8 | 54 | 58 | 39 | -3 | 2 | -443 | -383 | -180 | -33 | 88 |
| Tax | 118 | 1 | 1 | 12 | 13 | 9 | 1 | -1 | -163 | -84 | -40 | -7 | 28 |
| Net profit | 359 | -227 | -8 | 42 | 45 | 30 | -3 | 2 | -280 | -299 | -141 | -26 | 60 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.686 | 7.614 | 7.623 | 7.682 | 7.741 | 7.779 | 7.790 | 7.806 | 7.939 | 7.955 | 7.757 | 7.730 | 7.811 |
| Equity | 279 | 7.493 | 7.485 | 7.527 | 7.573 | 7.603 | 7.600 | 7.602 | 7.322 | 7.023 | 6.882 | 6.856 | 6.916 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -7.965 | 121 | 138 | 155 | 168 | 176 | 190 | 203 | 617 | 932 | 875 | 873 | 894 |
| Total debt | -7.965 | 121 | 138 | 155 | 168 | 176 | 190 | 203 | 617 | 932 | 875 | 873 | 894 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 2011 | — | — |
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 |