| Revenue | DKK 165K | -21% |
| EBITDA | DKK -70K | -3837% |
| Net profit | DKK -71K | -20% |
| Total assets | DKK 1,2M | -5% |
| Equity | DKK 354K | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 301 | 356 | 330 | 309 | 363 | 325 | 266 | 294 | 327 | 274 | 231 | 209 | 165 |
| Staff expenses | -299 | -212 | -220 | -196 | -216 | -216 | -211 | -159 | -163 | -154 | -174 | -211 | -235 |
| EBITDA | 1 | 144 | 110 | 113 | 147 | 109 | 55 | 112 | 164 | 120 | 56 | -2 | -70 |
| Depreciation & amort. | -37 | -37 | -37 | -31 | -35 | -42 | -42 | -5 | -55 | -55 | -55 | -50 | -0 |
| EBIT | -36 | 106 | 72 | 82 | 111 | 66 | 13 | 108 | 109 | 65 | 1 | -52 | -70 |
| Net financials | 2 | -7 | -10 | -12 | -16 | -17 | -17 | -20 | -26 | -29 | -32 | -23 | -21 |
| Profit before tax | -17 | 99 | 62 | 69 | 95 | 49 | -4 | 88 | 83 | 36 | -31 | -76 | -91 |
| Tax | 9 | 26 | 15 | 17 | 22 | 12 | -1 | 19 | 19 | 8 | -7 | -17 | -20 |
| Net profit | -26 | 73 | 47 | 52 | 73 | 38 | -3 | 68 | 65 | 28 | -24 | -59 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.122 | 1.091 | 1.149 | 1.232 | 1.269 | 1.293 | 1.294 | 1.274 | 1.419 | 1.349 | 1.310 | 1.207 | 1.151 |
| Equity | 782 | 775 | 741 | 714 | 707 | 665 | 612 | 600 | 625 | 603 | 529 | 425 | 354 |
| Long-term debt | 0 | 11 | 6 | 3 | 17 | 16 | 0 | 0 | 22 | 0 | 0 | 7 | 11 |
| Short-term debt | 324 | 302 | 400 | 515 | 543 | 610 | 667 | 649 | 770 | 726 | 767 | 783 | 797 |
| Total debt | 324 | 302 | 400 | 515 | 543 | 610 | 667 | 649 | 770 | 726 | 767 | 783 | 797 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christoffersen | Founder | 0 companies |
| Aage Christian Hansen | Board of Directors | 0 companies |