| Revenue | DKK -233K | +16% |
| EBITDA | DKK -233K | -16% |
| Net profit | DKK -46K | -103% |
| Total assets | DKK 11,6M | -3% |
| Equity | DKK 9,9M | -2% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 912 | -436 | 252 | 120 | -32 | 3 | -116 | -137 | -158 | -183 | -191 | -189 | -202 | -233 |
| Staff expenses | -0 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 912 | -409 | 252 | 120 | -32 | -914 | -157 | -137 | -158 | -183 | -191 | -189 | -202 | -233 |
| Depreciation & amort. | -0 | -38 | -38 | -38 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -7 | -3 | -0 |
| EBIT | 912 | -447 | 214 | 82 | -39 | -921 | -164 | -144 | -165 | -190 | -198 | -196 | -205 | -233 |
| Net financials | -841 | -1.213 | 2.583 | 469 | 210 | 701 | 429 | 388 | 634 | 2.245 | -1.041 | 1.519 | 2.202 | 210 |
| Profit before tax | 71 | -732 | 2.796 | 551 | 170 | -220 | 265 | 244 | 469 | 2.054 | -1.239 | 1.323 | 1.997 | -23 |
| Tax | 18 | 392 | 691 | 83 | 39 | 157 | 72 | 59 | 107 | 455 | 19 | 25 | 441 | 23 |
| Net profit | 53 | -1.123 | 2.105 | 468 | 131 | -377 | 193 | 185 | 362 | 1.599 | -1.257 | 1.298 | 1.556 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.708 | 6.660 | 8.963 | 8.914 | 8.167 | 8.158 | 7.855 | 7.992 | 8.379 | 10.475 | 8.792 | 9.982 | 12.016 | 11.623 |
| Equity | 4.046 | 4.855 | 6.862 | 7.230 | 7.361 | 6.882 | 6.972 | 7.051 | 7.306 | 8.794 | 7.424 | 8.607 | 10.045 | 9.877 |
| Long-term debt | 0 | 0 | 673 | 26 | 33 | 145 | 58 | 41 | 94 | 422 | 0 | 0 | 420 | 0 |
| Short-term debt | 1.662 | -1.805 | 1.428 | 1.659 | 774 | 1.131 | 825 | 899 | 980 | 1.259 | 1.368 | 1.374 | 1.551 | 1.746 |
| Total debt | 1.662 | -1.805 | 2.102 | 1.685 | 807 | 1.276 | 883 | 940 | 1.074 | 1.681 | 1.368 | 1.374 | 1.971 | 1.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Founder | Founder | 1989 | — | — |
IT Founder | Founder | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Andreas Hykkelbjerg | Founder | 0 companies |
| Ida Tokehøj | Founder | 0 companies |
| Tabita Ingemann Tokehøj | Board of Directors | 0 companies |
| Tim Ingemann Tokehøj | Board of Directors | 0 companies |
| Tytte Ingemann Tokehøj | Board of Directors | 0 companies |