| Revenue | DKK -97K | -77% |
| EBITDA | DKK -97K | +77% |
| Net profit | DKK 16,8M | +4513% |
| Total assets | DKK 13,4M | -22% |
| Equity | DKK 11,8M | +48% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -3 | -4 | -10 | 4.244 | -18 | -7 | — | — | — | -11 | -433 | -97 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 0 | -3 | -4 | -10 | -11 | -18 | -7 | 5.831 | 1.527 | 3.191 | -11 | -433 | -97 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -3 | -4 | -10 | -11 | -18 | -7 | 5.831 | 1.527 | 3.191 | -11 | -433 | -97 |
| Net financials | 186 | 508 | 363 | 332 | 4.257 | 4.370 | 4.786 | 5.836 | 1.518 | 3.183 | 7.001 | 42 | 16.883 |
| Profit before tax | 186 | 504 | 358 | 322 | 4.246 | 4.352 | 4.779 | 5.827 | 1.509 | 3.171 | 6.990 | -390 | 16.786 |
| Tax | -0 | -0 | -0 | -0 | 20 | -5 | -0 | -3 | -3 | -7 | 79 | -9 | -45 |
| Net profit | 186 | 504 | 358 | 322 | 4.227 | 4.356 | 4.779 | 5.830 | 1.512 | 3.178 | 6.911 | -381 | 16.830 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 266 | 741 | 804 | 1.237 | 5.248 | 7.605 | 12.500 | 14.583 | 16.126 | 14.734 | 21.033 | 17.272 | 13.442 |
| Equity | 266 | 738 | 796 | 1.119 | 5.245 | 7.402 | 12.180 | 12.510 | 14.022 | 13.201 | 19.112 | 7.991 | 11.821 |
| Long-term debt | 0 | 0 | 0 | 110 | 0 | 0 | 0 | 1.870 | 0 | 0 | 0 | 2.486 | 0 |
| Short-term debt | 0 | 4 | 8 | 8 | 3 | 203 | 320 | 203 | 2.104 | 1.534 | 1.921 | 5.306 | 131 |
| Total debt | 0 | 4 | 8 | 118 | 3 | 203 | 320 | 2.073 | 2.104 | 1.534 | 1.921 | 7.791 | 131 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2012 | — | — |
Oí Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2023 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2023 | |
OIHJ Holding ApS | Company | 15.0% | 15.0% | 2023 |
CHVO Holding ApS | Company | 15.0% | 15.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Christoffer Vorre | Management | 0 companies |
| Ottar í Hjøllum | Management | 0 companies |
| Nils Fredrik Knagenhielm-Karlsson | Deputy Chairman | 0 companies |
| Jens Aage Jerslev | Chairman | 0 companies |
| Lars Johan Bladh | Chairman | 0 companies |