| Revenue | DKK 266K | -197% |
| EBITDA | DKK 266K | +145% |
| Net profit | DKK 275K | +146% |
| Total assets | DKK 3,5M | +10% |
| Equity | DKK 3,3M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8.035 | 7.330 | 7.098 | 7.392 | 7.086 | 6.454 | 6.139 | 4.761 | 5.191 | 3.736 | 2.732 | -274 | 266 |
| Staff expenses | -5.792 | -5.077 | -5.303 | -5.381 | -5.391 | -5.110 | -4.722 | -3.844 | -3.644 | -2.481 | -1.791 | -316 | -0 |
| EBITDA | 2.243 | 2.253 | 1.796 | 2.011 | 1.694 | 1.344 | 1.416 | 854 | 1.547 | 1.255 | 575 | -591 | 266 |
| Depreciation & amort. | 1.779 | 1.611 | 1.491 | 1.365 | 1.507 | -1.330 | -1.156 | -1.122 | -596 | -353 | -97 | -0 | -0 |
| EBIT | 464 | 642 | 304 | 645 | 188 | 14 | 260 | -268 | 951 | 902 | 478 | -591 | 266 |
| Net financials | -264 | -192 | -180 | -120 | -170 | -134 | -93 | -77 | -101 | -52 | -71 | -10 | 9 |
| Profit before tax | 200 | 450 | 125 | 525 | 18 | -120 | 167 | -345 | 851 | 850 | 407 | -601 | 275 |
| Tax | 51 | 110 | 2 | 117 | 7 | -27 | 63 | -66 | 189 | 187 | 90 | -3 | -0 |
| Net profit | 149 | 340 | 123 | 408 | 11 | -93 | 105 | -279 | 662 | 662 | 316 | -598 | 275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.028 | 7.848 | 8.227 | 9.807 | 9.277 | 7.826 | 6.274 | 6.382 | 6.706 | 6.493 | 5.181 | 3.171 | 3.498 |
| Equity | 1.588 | 1.928 | 2.050 | 2.459 | 2.469 | 2.376 | 2.481 | 2.202 | 2.864 | 3.526 | 3.786 | 3.130 | 3.346 |
| Long-term debt | 2.139 | 1.016 | 1.771 | 2.348 | 1.928 | 1.307 | 622 | 958 | 770 | 577 | 0 | 0 | 0 |
| Short-term debt | 5.160 | 4.654 | 4.153 | 4.631 | 4.503 | 3.793 | 2.800 | 2.917 | 2.704 | 2.123 | 1.395 | 40 | 151 |
| Total debt | 7.299 | 5.669 | 5.924 | 6.979 | 6.431 | 5.100 | 3.422 | 3.875 | 3.473 | 2.700 | 1.395 | 40 | 151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1997 | — | — | |
HE | Audit | 1989 | — | — |
HP Management | Management | 1989 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Hans Erik Musak Pedersen | Audit | 0 companies |
| Heine Pilegaard Hansen | Management | 0 companies |
| Jesper Laage Kjeldsen | Board of Directors | 0 companies |
| Jacob Fuglsang Kaae | Board of Directors | 0 companies |
| Margit Marie Fuglsang Kaae | Board of Directors | 0 companies |
| Peter Adolf Bøgebjerg Andreasen | Board of Directors | 0 companies |
| Mads Fuglsang Kaae | Board of Directors | 0 companies |
| Kathrine Fuglsang Kaae | Chairman | 0 companies |