| Revenue | — | — |
| EBITDA | DKK -9K | -18% |
| Net profit | DKK 78K | +11% |
| Total assets | DKK 714K | +12% |
| Equity | DKK 710K | +12% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 23 | 73 | 77 | 84 | 46 | 56 | 0 | 33 | 34 | -38 | -1 | 0 | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 23 | 33 | 30 | 28 | -329 | 56 | 0 | 33 | -40 | -38 | -3 | -7 | -9 |
| Depreciation & amort. | -0 | -0 | -0 | -394 | -0 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 23 | 33 | 30 | -367 | -329 | 51 | -5 | 27 | -40 | -38 | -3 | -7 | -9 |
| Net financials | 33 | -18 | 46 | 0 | -12 | -7 | -8 | -8 | 25 | 27 | 77 | 75 | 84 |
| Profit before tax | 56 | 14 | 76 | -366 | -341 | 43 | -13 | 19 | -15 | -11 | 74 | 68 | 76 |
| Tax | 12 | 4 | 19 | 6 | 7 | 10 | -3 | 5 | 3 | -9 | -1 | -2 | -2 |
| Net profit | 44 | 11 | 57 | -373 | -347 | 34 | -10 | 14 | -18 | -2 | 75 | 70 | 78 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.861 | 2.756 | 2.132 | 1.735 | 1.370 | 1.393 | 1.365 | 1.375 | 535 | 553 | 615 | 635 | 714 |
| Equity | 1.312 | 1.322 | 1.379 | 1.006 | 670 | 704 | 694 | 708 | 490 | 487 | 562 | 632 | 710 |
| Long-term debt | 742 | 1.428 | 1.349 | 1.304 | 1.268 | 1.226 | 1.188 | 1.114 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 807 | 720 | 79 | 77 | 65 | 76 | 77 | 110 | 46 | 65 | 53 | 2 | 4 |
| Total debt | 1.549 | 2.148 | 753 | 729 | 1.333 | 1.301 | 1.265 | 1.224 | 46 | 65 | 53 | 2 | 4 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 2000 | — | — |
EH Founder | Founder | 1990 | — | — |
KH Management | Management | 2013 | — | — |
SB Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 10.0% | 10.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Brusgaard | Audit | 0 companies |
| Erik Hansen | Founder | 0 companies |
| Kim Hansen | Management | 0 companies |
| Steen Bjerggaard | Audit | 0 companies |