| Revenue | DKK 8M | -24% |
| EBITDA | DKK 3,1M | -58% |
| Net profit | DKK 1,2M | -75% |
| Total assets | DKK 18,2M | +11% |
| Equity | DKK 11,2M | +15% |
| Employees | 13 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -465 | 153 | 406 | 557 | 576 | 590 | 1.639 | 2.682 | 4.414 | 10.467 | 8.004 |
| Staff expenses | -211 | -155 | -52 | -104 | -62 | -109 | -166 | -136 | -598 | -3.078 | -4.752 |
| EBITDA | -937 | -2 | 354 | 453 | 552 | 481 | 1.473 | 2.545 | 3.815 | 7.330 | 3.083 |
| Depreciation & amort. | -97 | -100 | -213 | -329 | -401 | -683 | -477 | -472 | -508 | -1.051 | -1.219 |
| EBIT | -1.034 | -102 | 141 | 124 | 151 | -202 | 996 | 2.074 | 3.307 | 6.278 | 1.864 |
| Net financials | -143 | -64 | -174 | -157 | -145 | -149 | -139 | -92 | -100 | -280 | -295 |
| Profit before tax | -1.177 | -166 | -32 | -32 | 5 | -350 | 857 | 1.981 | 3.207 | 5.999 | 1.569 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 258 | 712 | 1.097 | 358 |
| Net profit | -1.177 | -166 | -32 | -32 | 5 | -350 | 857 | 1.723 | 2.495 | 4.902 | 1.211 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 928 | 1.240 | 2.331 | 2.282 | 2.450 | 2.696 | 3.202 | 4.820 | 12.620 | 16.380 | 18.214 |
| Equity | 59 | 369 | 336 | 304 | 309 | -41 | 815 | 2.482 | 4.920 | 9.763 | 11.210 |
| Long-term debt | 234 | 0 | 1.096 | 986 | 876 | 770 | 550 | 440 | 4.423 | 3.731 | 4.351 |
| Short-term debt | 634 | 871 | 899 | 993 | 1.265 | 1.967 | 1.837 | 1.842 | 2.863 | 2.304 | 1.803 |
| Total debt | 868 | 871 | 1.995 | 1.979 | 2.140 | 2.737 | 2.387 | 2.282 | 7.286 | 6.035 | 6.153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DH Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2022 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Frigg Holding ApS | Company | 100.0% | 100.0% | 2020 |
CDB HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| David Holm Kofoed | Management | 0 companies |
| Søren Nørgård Kjær | Chairman | 0 companies |
| Carsten Manniche Nielsen | Chairman | 0 companies |
| Bo Valentin Nielsen | Chairman | 0 companies |
| Gerth Platou Jakobsen | Board of Directors | 0 companies |
| Jacob Just Hansen | Board of Directors | 0 companies |
| Kaspar Vinding | Board of Directors | 0 companies |