| Revenue | DKK 2,6M | +88% |
| EBITDA | DKK 613K | +151% |
| Net profit | DKK 148K | +112% |
| Total assets | DKK 7M | -37% |
| Equity | DKK 456K | +162% |
| Employees | 9 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | 587 | 2.753 | 3.233 | 2.842 | 2.828 | 1.367 | 2.570 |
| Staff expenses | -0 | -0 | -3.314 | -4.649 | -5.995 | -5.815 | -5.705 |
| EBITDA | -1.555 | 1.129 | 943 | 648 | 607 | -1.198 | 613 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.555 | 1.129 | 943 | 648 | 607 | -1.198 | 613 |
| Net financials | -531 | -744 | -926 | -613 | -377 | -402 | -401 |
| Profit before tax | -2.086 | 384 | 18 | 36 | 230 | -1.600 | 212 |
| Tax | -510 | 132 | 43 | 44 | 51 | -314 | 64 |
| Net profit | -1.576 | 252 | -25 | -8 | 179 | -1.286 | 148 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 0 | 9.854 | 8.854 | 8.306 | 8.682 | 11.012 | 6.954 |
| Equity | — | -1.101 | -1.126 | 365 | 544 | -742 | 456 |
| Long-term debt | 0 | 4.592 | 3.684 | 2.959 | 1.629 | 1.702 | 1.339 |
| Short-term debt | 0 | 6.363 | 6.296 | 4.982 | 6.428 | 9.914 | 4.891 |
| Total debt | 0 | 10.955 | 9.980 | 7.941 | 8.056 | 11.616 | 6.229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1992 | — | — |
SA Management | Management | 1992 | — | — |
HC Management | Management | 1997 | — | — |
NB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
FR Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KOMA HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
hl-solutions aps | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Svend Aage Larsen | Management | 0 companies |
| Henrik Clausen | Management | 0 companies |
| Niels Bjørn Hansson | Chief Executive Officer | 0 companies |
| Frank Rask-Jendresen | Management | 0 companies |
| Bjarne Kolding | Board of Directors | 0 companies |
| Simon Bjørn Hansson | Board of Directors | 0 companies |
| Leif Brogaard | Chairman | 0 companies |
| Lars Bjørn Hansson | Board of Directors | 0 companies |