| Revenue | DKK 974K | +46% |
| EBITDA | DKK 533K | +53% |
| Net profit | DKK 423K | +49% |
| Total assets | DKK 5M | +8% |
| Equity | DKK 4,5M | +9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 869 | 1.447 | 537 | 393 | 1.165 | 348 | -28 | 1.283 | 1.071 | 580 | 966 | 588 | 669 | 974 |
| Staff expenses | -242 | -453 | -157 | -387 | -486 | -543 | -745 | -368 | -302 | -279 | -439 | -464 | -320 | -441 |
| EBITDA | 615 | 994 | 379 | 6 | 679 | -196 | -773 | 915 | 769 | 292 | 527 | 124 | 349 | 533 |
| Depreciation & amort. | 38 | -62 | -104 | -368 | -134 | -0 | -225 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 577 | 932 | 275 | -361 | 546 | -196 | -998 | 915 | 769 | 292 | 527 | 124 | 349 | 533 |
| Net financials | -133 | 55 | 28 | 111 | 46 | -25 | 7 | -41 | -15 | 10 | 40 | -30 | 52 | 10 |
| Profit before tax | 445 | 987 | 303 | -250 | 592 | -220 | -992 | 874 | 754 | 302 | 567 | 94 | 400 | 544 |
| Tax | 107 | 258 | 96 | -49 | 134 | -43 | 147 | 47 | 117 | 68 | 126 | 23 | 116 | 120 |
| Net profit | 338 | 729 | 206 | -202 | 458 | -177 | -1.138 | 827 | 637 | 234 | 441 | 71 | 285 | 423 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.199 | 4.059 | 4.197 | 3.638 | 4.318 | 3.759 | 2.644 | 3.806 | 4.438 | 4.324 | 5.099 | 4.361 | 4.685 | 5.047 |
| Equity | 2.528 | 3.207 | 3.363 | 3.162 | 3.569 | 3.340 | 2.149 | 2.922 | 3.559 | 3.736 | 4.120 | 4.042 | 4.176 | 4.538 |
| Long-term debt | 68 | 220 | 74 | 20 | 164 | 0 | 0 | 0 | 90 | 68 | 126 | 23 | 67 | 47 |
| Short-term debt | 586 | 619 | 759 | 456 | 585 | 419 | 496 | 884 | 789 | 520 | 853 | 296 | 442 | 461 |
| Total debt | 654 | 839 | 833 | 477 | 750 | 419 | 496 | 884 | 879 | 588 | 978 | 319 | 508 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HI Founder | Founder | 1993 | — | — |
FR | Founder | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Ihler Holberg | Founder | 0 companies |
| Finn Rene Hvidtfeldt Finderup | Founder | 0 companies |
| Casper Knudsen | Board of Directors | 0 companies |
| Poul Michael Holberg | Board of Directors | 0 companies |
| Preben Edvard Kønig | Board of Directors | 0 companies |
| Alice Engstrøm | Board of Directors | 0 companies |
| Henrik Egefeld Schimming | Board of Directors | 0 companies |
| Justin Mikkelsen Holberg | Board of Directors | 0 companies |
| Peter Langford | Board of Directors | 0 companies |