| Revenue | DKK 3,4M | -12% |
| EBITDA | DKK 50K | -92% |
| Net profit | DKK 22K | -96% |
| Total assets | DKK 1,6M | -38% |
| Equity | DKK 831K | -31% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.971 | 6.367 | 4.058 | 4.066 | 5.489 | 4.970 | 3.084 | 1.940 | 1.984 | 3.002 | 3.309 | 3.516 | 3.863 | 3.419 |
| Staff expenses | -2.867 | -2.425 | -2.989 | -3.065 | -4.208 | -3.484 | -2.935 | -2.062 | -2.159 | -2.731 | -2.761 | -3.332 | -3.220 | -3.369 |
| EBITDA | -324 | 1.656 | 1.069 | 1.001 | 1.280 | 1.487 | 150 | -122 | -174 | 271 | 541 | 184 | 604 | 50 |
| Depreciation & amort. | -30 | -32 | -14 | -25 | -32 | -29 | -24 | -22 | -17 | -7 | -1 | -4 | -4 | -4 |
| EBIT | -354 | 1.625 | 1.054 | 977 | 1.248 | 1.457 | 126 | -144 | -192 | 264 | 541 | 180 | 600 | 46 |
| Net financials | -52 | -25 | -14 | -23 | -35 | -13 | -732 | -180 | -71 | -45 | -44 | 50 | 70 | -15 |
| Profit before tax | -406 | 1.600 | 1.040 | 954 | 1.213 | 1.445 | -606 | -334 | -265 | 219 | 496 | 230 | 670 | 31 |
| Tax | -99 | 404 | 254 | 218 | 275 | 322 | -7 | -39 | -50 | 49 | 111 | 36 | 131 | 9 |
| Net profit | -307 | 1.196 | 786 | 736 | 938 | 1.123 | -599 | -295 | -215 | 170 | 385 | 194 | 538 | 22 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.716 | 2.653 | 3.252 | 3.550 | 3.553 | 3.032 | 2.841 | 2.079 | 2.222 | 2.207 | 2.538 | 2.495 | 2.525 | 1.576 |
| Equity | 100 | 1.296 | 1.582 | 1.718 | 1.976 | 2.161 | 561 | 267 | 52 | 222 | 607 | 800 | 1.209 | 831 |
| Long-term debt | 400 | -5 | -178 | -148 | -84 | -153 | -146 | 38 | 190 | 194 | 196 | 199 | 190 | 197 |
| Short-term debt | 1.616 | 1.353 | 1.492 | 1.684 | 1.493 | 719 | 2.134 | 1.668 | 1.918 | 1.680 | 1.509 | 1.320 | 1.054 | 467 |
| Total debt | 1.616 | 1.353 | 1.492 | 1.684 | 1.493 | 719 | 2.134 | 1.706 | 2.108 | 1.874 | 1.706 | 1.519 | 1.244 | 664 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MM Audit | Audit | 1998 | — | — |
ML Management | Management | 1997 | — | — |
LH Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 1998 | — | — | |
| Chairman | 2004 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HINKE HOLDING DANMARK ApS | Company | 50.0% | 50.0% | 2004 |
LORENTZEN BUSINESS HOLDING ApS | Company | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| MARNA MØLLER A/S | Audit | 0 companies |
| Morten Lorentzen | Management | 0 companies |
| Lasse Hinke | Management | 0 companies |
| Hans Henrik Sørensen | Board of Directors | 0 companies |
| Jakob Steen Hansen | Board of Directors | 0 companies |
| Lene Sidelmann | Chairman | 0 companies |
| Ebbe Berg | Chairman | 0 companies |
| Ejvind Henriksen | Board of Directors | 0 companies |
| Niels Ankersen | Board of Directors | 0 companies |
| Hans Christian Galst | Chairman | 0 companies |
| Per Lorentzen | Chairman | 0 companies |