| Revenue | DKK 287K | +246% |
| EBITDA | DKK -107K | +66% |
| Net profit | DKK -111K | +65% |
| Total assets | DKK 107K | -39% |
| Equity | DKK -1,8M | -7% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 253 | 130 | 60 | 83 | 287 |
| Staff expenses | -314 | -317 | -320 | -396 | -394 |
| EBITDA | -61 | -188 | -259 | -313 | -107 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -61 | -188 | -259 | -313 | -107 |
| Net financials | -2 | -5 | -4 | -5 | -4 |
| Profit before tax | -64 | -193 | -263 | -318 | -111 |
| Tax | -14 | 205 | -0 | -0 | -0 |
| Net profit | -50 | -399 | -263 | -318 | -111 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 567 | 267 | 135 | 174 | 107 |
| Equity | -692 | -1.090 | -1.353 | -1.671 | -1.782 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.258 | 1.357 | 1.488 | 1.845 | 1.889 |
| Total debt | 1.258 | 1.357 | 1.488 | 1.845 | 1.889 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PE | Founder | 1986 |
| Former (1) | ||
HO Management | Management | 1986 – 1991 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 1998 | |
| Former (3) | ||
| Board of Directors | 1986 – 1991 | |
| Board of Directors | 1998 – 2001 | |
| Chairman | 1986 – 1991 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Overvad Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Knud Erik Ravn Nielsen | Board of Directors | 0 companies |
| Peter Nord Nielsen | Board of Directors | 0 companies |
| Per Christian Jensen | Board of Directors | 0 companies |
| Tage Jensen | Chairman | 0 companies |