| Revenue | DKK -25K | +24% |
| EBITDA | DKK -225K | -1036% |
| Net profit | DKK -132K | -168% |
| Total assets | DKK 2,4M | -7% |
| Equity | DKK 2,4M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 334 | 432 | 385 | 547 | — | 2.303 | -3 | -18 | -23 | -67 | -31 | 63 | -20 | -25 |
| Staff expenses | -86 | -70 | -94 | -200 | -310 | -300 | -250 | -0 | -0 | -0 | -0 | -0 | -0 | -200 |
| EBITDA | 247 | 362 | 291 | 347 | 213 | 2.003 | -253 | -18 | -23 | -67 | -31 | 63 | -20 | -225 |
| Depreciation & amort. | -38 | -663 | -45 | -38 | -38 | -32 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 209 | -301 | 246 | 309 | 175 | 1.971 | -253 | -18 | -23 | -67 | -31 | 63 | -20 | -225 |
| Net financials | -166 | -108 | -95 | -149 | -123 | -155 | -2 | -0 | 45 | 403 | -403 | 514 | 270 | 55 |
| Profit before tax | 43 | -409 | 152 | 161 | 52 | 1.816 | -255 | -18 | 22 | 336 | -434 | 578 | 250 | -169 |
| Tax | 49 | -130 | 12 | -5 | 12 | -174 | -55 | -4 | 5 | 74 | -95 | 124 | 55 | -37 |
| Net profit | -6 | -279 | 140 | 166 | 40 | 1.990 | -199 | -14 | 17 | 262 | -338 | 453 | 195 | -132 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.439 | 5.615 | 5.399 | 5.257 | 5.076 | 3.573 | 2.711 | 2.484 | 2.393 | 2.545 | 2.094 | 2.529 | 2.567 | 2.385 |
| Equity | 2.697 | 2.273 | 1.213 | 1.062 | 1.002 | 2.891 | 2.588 | 2.469 | 2.378 | 2.530 | 2.079 | 2.482 | 2.497 | 2.365 |
| Long-term debt | 2.219 | 1.811 | 1.673 | 2.347 | 2.309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 948 | 1.142 | 2.147 | 1.206 | 1.121 | 682 | 123 | 15 | 15 | 15 | 15 | 47 | 70 | 20 |
| Total debt | 3.167 | 2.953 | 3.820 | 3.553 | 3.430 | 682 | 123 | 15 | 15 | 15 | 15 | 47 | 70 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Michael Borup Jensen | Founder | 0 companies |