| Revenue | DKK 5,5M | +63% |
| EBITDA | DKK 2,4M | +15% |
| Net profit | DKK 2M | +22% |
| Total assets | DKK 10M | +38% |
| Equity | DKK 7,5M | +36% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11.788 | — | — | — | — | 12.389 | 8.365 | 6.252 | 5.562 | 6.751 | 8.001 | 8.882 | 4.928 | 3.374 | 5.501 |
| Staff expenses | -10.358 | -10.085 | -10.494 | -0 | -12.709 | -12.460 | -6.354 | -5.114 | -3.885 | -4.172 | -4.444 | -5.254 | -3.708 | -1.279 | -3.078 |
| EBITDA | 1.430 | -1.346 | -1.389 | 0 | 1.705 | -71 | 2.011 | 1.138 | 1.677 | 2.579 | 3.557 | 3.628 | 1.220 | 2.095 | 2.413 |
| Depreciation & amort. | 761 | -0 | -0 | -0 | -0 | -319 | -363 | -254 | -254 | -237 | -231 | -0 | -0 | -1 | -0 |
| EBIT | 669 | -1.346 | -1.389 | 0 | 1.705 | -391 | 1.648 | 884 | 1.423 | 2.342 | 3.326 | 3.628 | 1.220 | 2.095 | 2.413 |
| Net financials | -82 | -813 | -989 | 0 | 296 | 485 | -198 | -117 | -61 | 116 | 101 | 60 | -27 | -20 | 125 |
| Profit before tax | 587 | -1.489 | -1.852 | 0 | 2.002 | 375 | 1.732 | 977 | 1.522 | 2.458 | 3.427 | 3.687 | 1.281 | 2.075 | 2.538 |
| Tax | 160 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 758 | 814 | 284 | 458 | 559 |
| Net profit | 427 | -1.127 | -1.564 | 0 | 1.676 | 502 | 1.353 | 751 | 1.181 | 1.917 | 2.670 | 2.873 | 997 | 1.617 | 1.979 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.159 | 19.490 | 17.990 | 0 | 21.559 | 20.850 | 14.720 | 9.622 | 11.928 | 10.634 | 11.964 | 13.323 | 6.757 | 7.278 | 10.010 |
| Equity | 4.549 | 5.176 | 6.240 | 0 | 8.120 | 8.121 | 5.975 | 6.725 | 7.906 | 6.823 | 7.993 | 9.466 | 3.864 | 5.481 | 7.460 |
| Long-term debt | 1.210 | -5.893 | -5.443 | 0 | 4.400 | 4.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.130 | -7.820 | -5.828 | 0 | 8.739 | 8.477 | 8.547 | 2.751 | 3.929 | 3.768 | 3.971 | 3.857 | 2.894 | 1.797 | 2.550 |
| Total debt | 14.340 | -13.713 | -11.272 | 0 | 13.139 | 12.477 | 8.547 | 2.751 | 3.929 | 3.768 | 3.971 | 3.857 | 2.894 | 1.797 | 2.550 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
ER Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HCT Group ApS | Company | 100.0% | 100.0% | 2017 |
SH CAPITAL ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Stefan Hansen | Chief Executive Officer | 0 companies |
| Erling Rolf Christensen | Management | 0 companies |
| Marianne Nielsen | Board of Directors | 0 companies |
| Ulla Christensen | Board of Directors | 0 companies |
| Henrik Uttenthal Nielsen | Board of Directors | 0 companies |