| Revenue | DKK 400K | +2% |
| EBITDA | DKK -78K | +5% |
| Net profit | DKK -93K | +2% |
| Total assets | DKK 435K | -9% |
| Equity | DKK 121K | -43% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.378 | 220 | 224 | 502 | 372 | 213 | 310 | 351 | 424 | 458 | 657 | 374 | 393 | 400 |
| Staff expenses | -155 | -207 | -278 | -400 | -262 | -249 | -209 | -197 | -249 | -554 | -595 | -371 | -475 | -478 |
| EBITDA | 10 | 13 | -54 | 103 | 110 | -36 | 101 | 154 | 175 | -97 | 62 | 2 | -82 | -78 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -20 | -21 | -9 | -5 | -19 | -25 | -21 | -6 | -0 | -9 |
| EBIT | 10 | 13 | -54 | 91 | 90 | -56 | 92 | 149 | 156 | -122 | 41 | -4 | -82 | -87 |
| Net financials | 0 | -11 | 0 | 0 | -1 | 1 | 1 | 0 | 0 | -1 | -2 | -2 | -2 | -2 |
| Profit before tax | 15 | 2 | -64 | 78 | 89 | -56 | 92 | 150 | 156 | -123 | 38 | -5 | -84 | -89 |
| Tax | -0 | -3 | 9 | 19 | 19 | -13 | 21 | 34 | 36 | 5 | 5 | 2 | 11 | 4 |
| Net profit | 15 | 5 | -72 | 59 | 70 | -42 | 71 | 116 | 121 | -128 | 34 | -7 | -95 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 457 | 489 | 359 | 478 | 505 | 541 | 420 | 631 | 862 | 625 | 641 | 637 | 477 | 435 |
| Equity | 84 | 89 | 17 | 76 | 146 | 104 | 175 | 291 | 411 | 283 | 317 | 310 | 215 | 121 |
| Long-term debt | 0 | 0 | 6 | 39 | 27 | 0 | 21 | 36 | 91 | 44 | 45 | 47 | 48 | 50 |
| Short-term debt | -373 | 400 | 337 | 363 | 333 | 437 | 224 | 305 | 359 | 298 | 279 | 280 | 214 | 264 |
| Total debt | -373 | 400 | 342 | 402 | 359 | 437 | 245 | 340 | 450 | 342 | 324 | 327 | 262 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Founder | Founder | 1988 | — | — |
KF Founder | Founder | 1988 | — | — |
PB Management | Management | 1997 | — | — |
HG Audit | Audit | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1993 | |
| Individual | 50.0% | 50.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Hansen | Founder | 0 companies |
| Kurt Frederiksen | Founder | 0 companies |
| Peer Beyer Scharling | Management | 0 companies |
| Hans Georg Rasmussen | Audit | 0 companies |