| Revenue | DKK 0 | — |
| EBITDA | DKK -88K | -100% |
| Net profit | DKK 102,5M | +0% |
| Total assets | DKK 559,4M | +6% |
| Equity | DKK 517,7M | +5% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 328.286 | 446.303 | 652.134 | 524.380 | 0 |
| Staff expenses | -11.791 | -86.090 | -112.865 | -107.084 | -0 |
| EBITDA | 21.357 | 45.327 | 202.838 | 124.274 | -88 |
| Depreciation & amort. | -22.348 | -23.222 | -24.563 | -24.778 | -78 |
| EBIT | -991 | 22.104 | 178.275 | 99.496 | -167 |
| Net financials | -3.142 | -1.637 | -2.459 | -29 | 102.634 |
| Profit before tax | -4.133 | 20.467 | 175.816 | 103.651 | 102.468 |
| Tax | -0 | -0 | -0 | 796 | -0 |
| Net profit | -4.133 | 20.467 | 175.816 | 102.854 | 102.468 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 257.007 | 335.981 | 501.328 | 528.357 | 559.363 |
| Equity | 194.574 | 219.942 | 390.048 | 493.092 | 517.655 |
| Long-term debt | 34.582 | 64.663 | 63.601 | 675 | 7.725 |
| Short-term debt | 27.851 | 51.376 | 47.680 | 34.590 | 33.983 |
| Total debt | 62.432 | 116.039 | 111.280 | 35.265 | 41.708 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
NH Founder | Founder | 1998 |
LS Founder | Founder | 1998 |
AH Founder | Founder | 1998 |
AS Founder | Founder | 1998 |
HH Founder | Founder | 1998 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2014 | |
| Board of Directors | 2024 | |
| Board of Directors | 1998 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.33–49.99% | 33.33–49.99% | 1998 | |
| Individual | 15–19.99% | 15–19.99% | 2020 | |
| Company | 10–14.99% | 10–14.99% | 2025 | |
| Individual | 5–9.99% | 5–9.99% | 2019 | |
| Individual | 5–9.99% | 5–9.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2010 | |
| Company | 5–9.99% | 5–9.99% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Hjorth Simonsen | Founder | 0 companies |
| Line Sandager | Founder | 0 companies |
| Anders Hjorth Simonsen | Founder | 0 companies |
| Ane Sandager | Founder | 0 companies |
| Hanne Hjorth Sandager | Founder | 0 companies |
| Morten Ejvind Mortensen | Board of Directors | 0 companies |
| Jacob Emre Hjorth Simonsen | Board of Directors | 0 companies |
| Kirsten Hjorth Simonsen | Board of Directors | 0 companies |