| Revenue | DKK 10,4M | -9% |
| EBITDA | DKK 526K | -47% |
| Net profit | DKK 339K | +1119% |
| Total assets | DKK 3,8M | -9% |
| Equity | DKK 1,6M | +28% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.762 | 6.206 | 5.566 | 5.684 | 6.299 | 6.690 | 7.961 | 8.508 | 10.393 | 10.339 | 10.947 | 11.012 | 11.478 | 10.408 |
| Staff expenses | -8.053 | -6.148 | -5.565 | -5.882 | -6.689 | -8.471 | -7.429 | -8.034 | -10.124 | -9.752 | -10.682 | -10.671 | -10.491 | -9.882 |
| EBITDA | -2.292 | 57 | 1 | -198 | -390 | -1.781 | 532 | 473 | 269 | 586 | 266 | 341 | 987 | 526 |
| Depreciation & amort. | 12 | -6 | -0 | -2 | -10 | -38 | -129 | -188 | -267 | -358 | -343 | -394 | -973 | -119 |
| EBIT | -2.304 | 51 | 1 | -199 | -400 | -1.820 | 403 | 285 | 2 | 228 | -77 | -53 | 15 | 407 |
| Net financials | -70 | -1 | 1 | -14 | -14 | -14 | -6 | -9 | -15 | -10 | -9 | -9 | 22 | 30 |
| Profit before tax | -2.375 | 51 | 2 | -213 | -414 | -1.834 | 397 | 276 | -13 | 218 | -86 | -62 | 37 | 437 |
| Tax | -591 | 14 | 2 | -50 | -91 | -400 | 97 | 65 | 5 | 42 | -17 | -12 | 9 | 97 |
| Net profit | -1.783 | 36 | 0 | -163 | -324 | -1.434 | 300 | 212 | -18 | 176 | -68 | -50 | 28 | 339 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.791 | 3.388 | 2.353 | 2.604 | 2.088 | 2.512 | 2.885 | 3.239 | 3.614 | 4.013 | 4.223 | 5.207 | 4.171 | 3.784 |
| Equity | 891 | 927 | 928 | 764 | 441 | 507 | 807 | 1.019 | 1.001 | 1.304 | 1.235 | 1.185 | 1.213 | 1.552 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 101 | 40 | 0 | 0 | 0 |
| Short-term debt | 4.900 | 2.460 | 1.426 | 1.840 | 1.648 | 2.005 | 2.078 | 2.221 | 2.589 | 2.518 | 2.847 | 3.843 | 2.929 | 2.190 |
| Total debt | 4.900 | 2.460 | 1.426 | 1.840 | 1.648 | 2.005 | 2.078 | 2.221 | 2.589 | 2.619 | 2.887 | 3.843 | 2.929 | 2.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Management | Management | 1997 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
HK Management | Management | 1996 | — | — |
HH Founder | Founder | 1990 | — | — |
| Audit | 1990 | — | — | |
HR Management | Management | 1997 | — | — |
MG Founder | Founder | 1990 | — | — |
RB Management | Management | 1990 | — | — |
TS Founder | Founder | 1990 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1990 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2004 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 1990 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2024 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Bo Lindby | Management | 0 companies |
| Henrik Hartvig Møller | Chief Executive Officer | 0 companies |
| Heine Klint Jørgensen | Management | 0 companies |
| Henning Hansen | Founder | 0 companies |
| Revisionsfirmaet Grothen & Perregaard/Henningsen & Holm | Audit | 0 companies |
| Håkan Roland Franzen | Management | 0 companies |
| Mogens Gaarden | Founder | 0 companies |
| Roger Bergqvist | Management | 0 companies |
| Thor Stadil | Founder | 0 companies |
| Cornelis Koetsier | Chief Executive Officer | 0 companies |
| Bjarne Larsen | Board of Directors | 0 companies |
| Per-Olof Emanuel Jerkérus | Board of Directors | 0 companies |
| Niels Hendrik Arning Kragelund | Board of Directors | 0 companies |
| Søren Victor Brorsen | Board of Directors | 0 companies |
| Karl Josef Zellner | Chairman | 0 companies |
| Grels Anders Eriksson | Board of Directors | 0 companies |
| Leif Johansson | Board of Directors | 0 companies |
| Pekka Juhani Jolanki | Chairman | 0 companies |
| Tyge Jesper Rothe | Board of Directors | 0 companies |
| Anders Åke Kratz | Board of Directors | 0 companies |
| Jan Friis | Board of Directors | 0 companies |
| Bo Richard Nordén | Board of Directors | 0 companies |
| Kenth Køhler | Board of Directors | 0 companies |
| Jesper Olfert Madsen | Board of Directors | 0 companies |
| Hanne Hillersborg Gløet | Board of Directors | 0 companies |
| Michael Ullskog | Chairman | 0 companies |
| Martin Fassl | Chairman | 0 companies |
| Anders Helge Claeson | Chairman | 0 companies |