| Revenue | DKK 4,5M | +21% |
| EBITDA | DKK -515K | +62% |
| Net profit | DKK -869K | +45% |
| Total assets | DKK 2,9M | +6% |
| Equity | DKK -3,1M | -38% |
| Employees | 2 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 5.970 | 4.446 | 1.457 | 3.728 | 4.528 |
| Staff expenses | -3.751 | -3.395 | -1.822 | -5.093 | -5.043 |
| EBITDA | 2.219 | 1.051 | -365 | -1.365 | -515 |
| Depreciation & amort. | -1.236 | -1.005 | -751 | -548 | -465 |
| EBIT | 983 | 46 | -1.115 | -1.913 | -981 |
| Net financials | -89 | -95 | -109 | -128 | -133 |
| Profit before tax | 894 | -49 | -1.224 | -2.040 | -1.114 |
| Tax | 210 | -7 | -261 | -449 | -245 |
| Net profit | 684 | -42 | -963 | -1.591 | -869 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 5.348 | 15.159 | 11.890 | 2.763 | 2.929 |
| Equity | 919 | 277 | -685 | -2.277 | -3.146 |
| Long-term debt | 1.847 | 1.242 | 846 | 2.444 | 2.264 |
| Short-term debt | 2.534 | 13.640 | 11.729 | 2.596 | 3.811 |
| Total debt | 4.381 | 14.882 | 12.576 | 5.040 | 6.075 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HG Management | Management | 2005 – 2005 |
AL Management | Management | 1999 – 2005 |
PA Management | Management | 1998 – 1999 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Individual | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Grønning | Management | 0 companies |
| Anders Lund Madsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |