| Revenue | DKK 134K | -10% |
| EBITDA | DKK -7K | +79% |
| Net profit | DKK -10K | +63% |
| Total assets | DKK 211K | -17% |
| Equity | DKK -21K | -98% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 801 | 681 | 745 | 660 | 835 | 687 | 620 | 617 | 649 | 572 | 224 | 149 | 134 |
| Staff expenses | -348 | -323 | -198 | -47 | -73 | -120 | -113 | -107 | -0 | -0 | -259 | -183 | -141 |
| EBITDA | 30 | -17 | 142 | 134 | 126 | 33 | 10 | -0 | -28 | -18 | -35 | -34 | -7 |
| Depreciation & amort. | -21 | -24 | -25 | -34 | -45 | -31 | -31 | -9 | -0 | -0 | -7 | -0 | -0 |
| EBIT | 10 | -41 | 118 | 99 | 81 | 2 | -21 | -10 | -28 | -18 | -42 | -34 | -7 |
| Net financials | -30 | -32 | -34 | -29 | -17 | -11 | -5 | -2 | 0 | -0 | -0 | 0 | -5 |
| Profit before tax | -20 | -73 | 84 | 70 | 64 | -9 | -26 | -11 | -28 | -18 | -42 | -34 | -12 |
| Tax | -5 | -16 | 24 | 20 | 14 | -1 | -6 | -1 | -5 | -4 | -9 | -6 | -2 |
| Net profit | -15 | -57 | 60 | 50 | 50 | -8 | -20 | -10 | -23 | -14 | -33 | -28 | -10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 343 | 295 | 349 | 298 | 305 | 202 | 177 | 115 | 175 | 148 | 339 | 255 | 211 |
| Equity | 22 | -34 | 25 | 76 | 126 | 118 | 98 | 88 | 65 | 50 | 17 | -10 | -21 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 329 | 324 | 223 | 179 | 83 | 79 | 27 | 110 | 97 | 322 | 266 | 232 |
| Total debt | 320 | 329 | 324 | 223 | 179 | 83 | 79 | 27 | 110 | 97 | 322 | 266 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Founder | Founder | 1996 | — | — |
BI Audit | Audit | 2012 | — | — |
HP Audit | Audit | 1996 | — | — |
RH Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hedegaard Andersen | Founder | 0 companies |
| Bent Ivar Andrup | Audit | 0 companies |
| Hans Peter Hartzberg | Audit | 0 companies |
| Rasmus Hansen | Founder | 0 companies |