| Revenue | DKK -75K | +15% |
| EBITDA | DKK -352K | -3% |
| Net profit | DKK 396K | -46% |
| Total assets | DKK 9M | -2% |
| Equity | DKK 8,6M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 57 | 74 | 24 | 24 | 25 | 25 | 25 | 0 | 0 | -59 | -112 | -65 | -75 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -181 | -181 | -181 | -292 | -285 | -275 | -277 |
| EBITDA | -264 | -261 | -194 | 1.641 | -184 | -221 | -227 | -239 | -232 | -351 | -397 | -340 | -352 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -7 | -7 | -7 |
| EBIT | -264 | -261 | -194 | 1.641 | -184 | -221 | -227 | -239 | -232 | -357 | -404 | -347 | -358 |
| Net financials | 1.772 | 681 | 1.310 | 1.378 | 630 | 364 | -541 | 1.005 | 539 | 1.452 | 138 | 1.284 | 870 |
| Profit before tax | 1.508 | 420 | 1.117 | 3.019 | 446 | 143 | -768 | 766 | 307 | 1.095 | -266 | 938 | 512 |
| Tax | 423 | 152 | 192 | 710 | 114 | 29 | -165 | 147 | -47 | 217 | -56 | 207 | 115 |
| Net profit | 1.085 | 268 | 925 | 2.309 | 332 | 113 | -603 | 618 | 353 | 877 | -210 | 731 | 396 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.611 | 14.530 | 14.670 | 15.458 | 14.336 | 12.755 | 10.523 | 9.764 | 9.599 | 11.513 | 10.329 | 9.224 | 9.018 |
| Equity | 14.966 | 14.234 | 14.158 | 14.967 | 13.699 | 12.612 | 10.244 | 9.663 | 9.416 | 9.993 | 9.284 | 9.014 | 8.611 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 645 | 296 | 512 | 491 | 637 | 143 | 279 | 101 | 183 | 1.520 | 1.046 | 210 | 408 |
| Total debt | 645 | 296 | 512 | 491 | 637 | 143 | 279 | 101 | 183 | 1.520 | 1.046 | 210 | 408 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Founder | Founder | 1991 | — | — |
EG Audit | Audit | 1991 | — | — |
JJ Founder | Founder | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Holm | Founder | 0 companies |
| Elo Green | Audit | 0 companies |
| Jesper Jarlbæk | Founder | 0 companies |
| David Braae Holm | Board of Directors | 0 companies |
| Jørgen Skou | Board of Directors | 0 companies |
| John Andersen | Board of Directors | 0 companies |
| Louise Rosenvinge Pahle Dehn | Board of Directors | 0 companies |
| Pernille Rosenvinge Pahle Macarthur | Board of Directors | 0 companies |