| Revenue | DKK 3,9M | -10% |
| EBITDA | DKK -20K | -101% |
| Net profit | DKK -2,2M | -314% |
| Total assets | DKK 2,8M | -55% |
| Equity | DKK -809K | -143% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 463 | 2.609 | 2.089 | 2.315 | 3.097 | 3.710 | 3.566 | 4.337 | 3.894 |
| Staff expenses | -0 | -1.066 | -1.798 | -2.151 | -2.597 | -2.555 | -2.551 | -2.490 | -3.914 |
| EBITDA | 463 | 414 | 292 | 164 | 500 | 1.155 | 1.015 | 1.848 | -20 |
| Depreciation & amort. | -67 | -351 | -319 | -346 | -735 | -744 | -335 | -315 | -2.630 |
| EBIT | 397 | 63 | -27 | -182 | -235 | 411 | 680 | 1.533 | -2.650 |
| Net financials | -7 | -95 | -101 | -146 | -242 | -224 | -215 | -134 | -228 |
| Profit before tax | 389 | -32 | -128 | -328 | -477 | 188 | 465 | 1.399 | -2.878 |
| Tax | 97 | -10 | -28 | -68 | -105 | 47 | 65 | 346 | -632 |
| Net profit | 293 | -22 | -100 | -260 | -372 | 140 | 399 | 1.052 | -2.247 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.515 | 3.077 | 3.231 | 7.419 | 6.470 | 5.776 | 5.563 | 6.335 | 2.846 |
| Equity | 893 | 578 | 478 | 218 | -154 | 586 | 986 | 1.888 | -809 |
| Long-term debt | 0 | 0 | 0 | 2.806 | 2.418 | 3.945 | 3.071 | 2.140 | 542 |
| Short-term debt | 1.543 | 2.429 | 2.711 | 4.394 | 4.206 | 1.244 | 1.506 | 1.996 | 3.112 |
| Total debt | 1.543 | 2.429 | 2.711 | 7.200 | 6.624 | 5.190 | 4.578 | 4.136 | 3.655 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH | Founder | 2012 | — | — |
PR Management | Management | 2012 | — | — |
LO Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2021 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MISCA HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
| Individual | 33.3% | 33.3% | 2012 | |
PJAK HOLDING ApS | Company | 33.3% | 33.3% | 2012 |
OG Nordic ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Part Holding Goran Karlsson AB | Founder | 0 companies |
| Palle Ricardo Jakobsen | Management | 0 companies |
| Lars Ole Nauta | Chief Executive Officer | 0 companies |
| Rudy Zantman | Board of Directors | 0 companies |
| Lars Göran Karlsson | Board of Directors | 0 companies |
| Claus Allan Andersen | Chairman | 0 companies |
| Miriam van der Plaat-Hamming | Board of Directors | 0 companies |
| Svend Lynge Jørgensen | Chairman | 0 companies |
| Marc Karel Johannes van Rijswijk | Deputy Chairman | 0 companies |
| André Prophitius | Board of Directors | 0 companies |