| Revenue | DKK 377K | +411% |
| EBITDA | DKK 93K | +26% |
| Net profit | DKK 66K | -46% |
| Total assets | DKK 379K | +202% |
| Equity | DKK 80K | +477% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -13 | -16 | -19 | -19 | -6 | -17 | -6 | -6 | -6 | -6 | -6 | 74 | 377 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -184 |
| EBITDA | -12 | -13 | -16 | -19 | -19 | -6 | -17 | -6 | -6 | -6 | -6 | -6 | 74 | 93 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -35 | -10 |
| EBIT | -12 | -13 | -16 | -19 | -19 | -6 | -17 | -6 | -6 | -6 | -6 | -6 | 39 | 83 |
| Net financials | 119 | 154 | 281 | 128 | 35 | 57 | -1.681 | 1.461 | 0 | 0 | 0 | -1 | 83 | 3 |
| Profit before tax | 107 | 141 | 265 | 109 | 17 | 51 | -1.697 | 1.454 | -6 | -6 | -6 | -8 | 122 | 85 |
| Tax | -0 | -0 | -0 | -0 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 18 |
| Net profit | 107 | 141 | 265 | 109 | 18 | 51 | -1.697 | 1.454 | -6 | -6 | -6 | -8 | 122 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 263 | 449 | 0 | 128 | 163 | 220 | 0 | 0 | 0 | 0 | 0 | 0 | 126 | 379 |
| Equity | -422 | -281 | -17 | 92 | 110 | 161 | -1.536 | -82 | -88 | -94 | -101 | -108 | 14 | 80 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 685 | 730 | 17 | 35 | 53 | 59 | 76 | 82 | 88 | 94 | 101 | 108 | 112 | 281 |
| Total debt | 685 | 730 | 17 | 35 | 53 | 59 | 76 | 82 | 88 | 94 | 101 | 108 | 112 | 281 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Founder | Founder | 1993 | — | — |
EM Founder | Founder | 1993 | — | — |
HF Founder | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 1993 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 100.0% | 2001 | |
| Individual | 20.0% | 0.0% | 2024 | |
| Individual | 20.0% | 0.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Frimodt Pedersen | Founder | 0 companies |
| Ellen Margrethe Pedersen | Founder | 0 companies |
| Helge Frimodt Pedersen | Founder | 0 companies |
| Anne-Mette Lyse Pedersen | Board of Directors | 0 companies |
| Jens Kristian Ravn | Chairman | 0 companies |
| Bent Skov | Board of Directors | 0 companies |