| Revenue | DKK 4,1M | +5% |
| EBITDA | DKK 773K | -2% |
| Net profit | DKK -4K | +21% |
| Total assets | DKK 11,2M | +140% |
| Equity | DKK 2,5M | +0% |
| Employees | 8 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 759 | 1.482 | 1.338 | -21 | -7 | -7 | 1.024 | 6.824 | 3.888 | 4.070 |
| Staff expenses | -1.103 | -1.296 | -1.435 | -6 | -1 | -0 | -17 | -2.811 | -3.096 | -3.298 |
| EBITDA | -344 | 186 | -98 | -15 | -7 | -7 | 1.007 | 4.013 | 792 | 773 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -800 | -800 | -800 | -800 |
| EBIT | -344 | 186 | -98 | -15 | -7 | -7 | 207 | 3.213 | -8 | -27 |
| Net financials | -6 | -23 | -21 | -1 | -10 | -10 | -3 | -3 | 2 | -13 |
| Profit before tax | -196 | 163 | -118 | -16 | -16 | -17 | 203 | 3.211 | -6 | -4 |
| Tax | 77 | 36 | -19 | -0 | -0 | -71 | 45 | 710 | -1 | -0 |
| Net profit | -273 | 127 | -100 | -16 | -16 | 54 | 159 | 2.500 | -5 | -4 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 146 | 372 | 369 | 16 | 0 | 118 | 20.182 | 5.036 | 4.693 | 11.242 |
| Equity | -223 | -96 | -195 | -211 | -228 | -174 | -15 | 2.485 | 2.480 | 2.476 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 369 | 468 | 564 | 228 | 228 | 292 | 20.198 | 2.551 | 2.213 | 8.766 |
| Total debt | 369 | 468 | 564 | 228 | 228 | 292 | 20.198 | 2.551 | 2.213 | 8.766 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HWS HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Graubæk | Management | 0 companies |