| Revenue | DKK 585K | -18% |
| EBITDA | DKK 283K | -33% |
| Net profit | DKK 167K | -45% |
| Total assets | DKK 2,7M | +41% |
| Equity | DKK 1,4M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 179 | 130 | -139 | 580 | 568 | 509 | 479 | 504 | 445 | 442 | 475 | 717 | 585 |
| Staff expenses | -0 | -0 | -0 | -177 | -207 | -281 | -296 | -316 | -302 | -270 | -294 | -293 | -302 |
| EBITDA | 86 | 59 | -194 | 403 | 361 | 228 | 183 | 188 | 143 | 173 | 182 | 423 | 283 |
| Depreciation & amort. | -0 | -0 | -0 | -148 | -165 | -95 | -43 | -42 | -32 | -24 | -19 | -26 | -27 |
| EBIT | 86 | 59 | -194 | 255 | 196 | 133 | 140 | 147 | 111 | 148 | 162 | 397 | 256 |
| Net financials | -14 | -4 | -5 | -2 | -3 | -11 | -10 | -6 | -4 | -5 | -3 | -6 | -21 |
| Profit before tax | 72 | 56 | -199 | 253 | 193 | 122 | 129 | 141 | 108 | 143 | 159 | 391 | 235 |
| Tax | 18 | 10 | -63 | 70 | 53 | 78 | 29 | 32 | 25 | 33 | 37 | 88 | 68 |
| Net profit | 54 | 46 | -136 | 183 | 140 | 44 | 100 | 109 | 83 | 111 | 122 | 304 | 167 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 401 | 338 | 365 | 510 | 601 | 699 | 795 | 854 | 1.007 | 1.190 | 1.245 | 1.931 | 2.716 |
| Equity | 134 | 180 | 44 | 226 | 367 | 411 | 511 | 619 | 702 | 813 | 935 | 1.239 | 1.406 |
| Long-term debt | 48 | 29 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 205 | 120 | 232 | 284 | 234 | 242 | 235 | 183 | 251 | 322 | 227 | 610 | 1.223 |
| Total debt | 253 | 149 | 322 | 284 | 234 | 242 | 235 | 183 | 251 | 322 | 227 | 610 | 1.223 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Opsand | Management | 0 companies |