HO3 ApS

APSDissolved

CVR 28325274Langelinie 134, 5230 Odense MKombinerede administrationsserviceydelser· NACE 821100Est. 2005 · 21 years old— employees

Overview

HO3 ApS is a Danish APS based in Odense M, operating in the Kombinerede administrationsserviceydelser sector. Incorporated in 2005, the company reported revenue of DKK 53.4k in its latest annual filing.

Revenue 2013

53.4K DKK

−78% vs 2012

EBITDA margin

−154.1 %

+8% vs 2012

Net profit 2013

-85.4K DKK

+7% vs 2012

Key ratios

See full ratios →

69.9 %

Strong

Among the 40% highest rated companies in the industry

20122013

3.3×

Strong

Among the 40% highest rated companies in the industry

20122013

-54.8 %

Very weak

Among the 10% lowest rated companies in the industry

20122013

EBITDA — year on year

DKK thousands

Key figures

Annual report 2013

Revenue	53.4K DKK	-78%
EBITDA	-82.3K DKK	+8%
Net profit	-85.4K DKK	+7%
Total assets	155.9K DKK	-50%
Equity	109K DKK	-44%
Employees	—	—

Financial development

In its most recent annual report (2013), HO3 ApS reported revenue of DKK 53.4k, a decrease of 78% on the year before. The figures on this page draw on 2 annual filings covering 2012 to 2013. The bottom line showed a net loss of DKK 85.4k, and the EBITDA margin stood at -154.1%.

At the end of 2013, equity financed 69.9% of the balance sheet, and current assets covered short-term debt 3.3 times.

Financials

Revenue

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2013	2012
Revenue	53	239
Staff expenses	-83	-224
EBITDA	-82	-89
Depreciation & amort.	-0	-3
EBIT	-82	-92
Net financials	-3	-0
Profit before tax	-85	-93
Tax	-0	-1
Net profit	-85	-92

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2013	2012
Total assets	156	313
Equity	109	194
Long-term debt	0	0
Short-term debt	47	119
Total debt	47	119

Financial ratios

5-year trend

EBITDA margin

-154.1 %

20122013

Equity ratio

69.9 %

Strong

Among the 40% highest rated companies in the industry

20122013

Return on equity

-78.3 %

Very weak

Among the 10% lowest rated companies in the industry

20122013

Net profit margin

-159.9 %

Very weak

Among the 10% lowest rated companies in the industry

20122013

Asset turnover

0.34×

Average

Around the average of companies in the same industry

20122013

Debt / equity

0.43×

Average

Around the average of companies in the same industry

20122013

Sector performance

27 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Gross marginVery weak

Among the 20% lowest rated companies in the industry

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginVery weak

Among the 10% lowest rated companies in the industry

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginVery weak

Among the 10% lowest rated companies in the industry

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Return on equity (ROE)Very weak

Among the 10% lowest rated companies in the industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Very weak

Among the 10% lowest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Very weak

Among the 10% lowest rated companies in the industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Very weak

Among the 10% lowest rated companies in the industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioVery weak

Among the 20% lowest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Liquidity

Current ratioStrong

Among the 40% highest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioStrong

Among the 40% highest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioVery strong

Among the 20% highest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityAverage

Around the average of companies in the same industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalVery strong

Among the 10% highest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioWeak

Among the 40% lowest rated companies in the industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioStrong

Among the 40% highest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioStrong

Among the 40% highest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityAverage

Around the average of companies in the same industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityAverage

Around the average of companies in the same industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtVery weak

Among the 10% lowest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtVery weak

Among the 10% lowest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageVery weak

Among the 20% lowest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtWeak

Among the 30% lowest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginVery weak

Among the 20% lowest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Efficiency & development

Asset turnoverAverage

Around the average of companies in the same industry

Revenue relative to total assets — the ability to generate revenue from the asset base.

Equity to contributed capitalWeak

Among the 30% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in equityVery weak

Among the 20% lowest rated companies in the industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtVery strong

Among the 10% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

Annual reports & filings

Annual report 2013
Filed via CVR / Virk · Period 2013-01-01 – 2013-12-31
View PDF
Annual report 2012
Filed via CVR / Virk · Period 2012-01-01 – 2012-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (2)


HK Hanne Karina Lillelund Bøg Madsen Management	Management	2005 – 2014
JE Jens Erik Bøg Madsen Founder	Founder	2005 – 2014

Board of directors

Non-executive oversight

Name	Role	Member since

Former (3)


LO Lars Oudrup Board of Directors	Board of Directors	2005 – 2014
HK Hanne Karina Lillelund Bøg Madsen Board of Directors	Board of Directors	2005 – 2014
JE Jens Erik Bøg Madsen Chairman	Chairman	2005 – 2014

Shareholders

Active legal owners

No shareholder data available.

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of HO3 ApS also hold positions in 6 other companies.

Person	Role here	Other companies
Jens Erik Bøg Madsen	Founder	3 companies
Hanne Karina Lillelund Bøg Madsen	Management	2 companies
Lars Oudrup	Board of Directors	1 company

Frequently asked questions

What is the CVR number of HO3 ApS?

HO3 ApS is registered with CVR / Virk under CVR 28325274.

What is the revenue of HO3 ApS?

HO3 ApS reported revenue of DKK 53.4k in 2013.

Where is HO3 ApS headquartered?

HO3 ApS's registered address is Langelinie 134.