| Revenue | DKK 107K | +21% |
| EBITDA | DKK 107K | +21% |
| Net profit | DKK 83K | +168% |
| Total assets | DKK 44K | -16% |
| Equity | DKK -213K | +28% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 667 | 659 | 831 | 825 | 875 | 918 | 836 | 649 | 326 | 141 | 90 | 27 | 88 | 107 |
| Staff expenses | -529 | -511 | -632 | -686 | -724 | -747 | -837 | -719 | -320 | -139 | -25 | -18 | -0 | -0 |
| EBITDA | 138 | 148 | 199 | 139 | 151 | 171 | -1 | -71 | 6 | 2 | 65 | 9 | 88 | 107 |
| Depreciation & amort. | 88 | -100 | -77 | -124 | -118 | -110 | -32 | -45 | -45 | -45 | -22 | -17 | -0 | -0 |
| EBIT | 49 | 49 | 122 | 15 | 33 | 61 | -32 | -115 | -39 | -43 | 44 | -8 | 88 | 107 |
| Net financials | -44 | -34 | -35 | -37 | -36 | -21 | -22 | -26 | -37 | -9 | -5 | -8 | -57 | -23 |
| Profit before tax | 6 | 15 | 87 | -19 | -3 | 41 | -55 | -141 | -76 | -52 | 39 | -16 | 31 | 83 |
| Tax | 0 | 14 | 22 | 2 | 2 | 12 | -9 | 48 | -0 | -0 | -0 | -0 | -0 | 1 |
| Net profit | 5 | 1 | 65 | -20 | -5 | 28 | -46 | -189 | -76 | -52 | 39 | -16 | 31 | 83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 640 | 506 | 551 | 512 | 400 | 379 | 325 | 255 | 197 | 140 | 94 | 36 | 53 | 44 |
| Equity | -56 | -55 | 10 | -10 | -15 | 13 | -33 | -222 | -297 | -349 | -310 | -326 | -295 | -213 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 37 | 38 | 40 |
| Short-term debt | 696 | 560 | 540 | 522 | 415 | 366 | 358 | 477 | 494 | 489 | 369 | 325 | 310 | 217 |
| Total debt | 696 | 560 | 540 | 522 | 415 | 366 | 358 | 477 | 494 | 489 | 405 | 362 | 348 | 257 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 1998 | — | — |
FN Founder | Founder | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hiller | Management | 0 companies |
| Finn Nordtorp | Founder | 0 companies |