| Revenue | DKK 4,2M | +4% |
| EBITDA | DKK 2,2M | +14% |
| Net profit | DKK 812K | -29% |
| Total assets | DKK 39,5M | +4% |
| Equity | DKK 9,8M | +6% |
| Employees | 11 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.716 | 4.466 | 4.671 | 3.640 | 2.095 | 3.689 | 3.036 | 2.718 | 3.165 | 3.271 | 4.937 | 4.077 | 4.248 |
| Staff expenses | -2.499 | -3.518 | -2.302 | -2.171 | -2.214 | -1.975 | -1.837 | -958 | -1.363 | -1.287 | -2.392 | -2.188 | -2.090 |
| EBITDA | 2.217 | 948 | 2.369 | 1.469 | -119 | 1.714 | 1.199 | 1.760 | 1.802 | 1.984 | 2.545 | 1.890 | 2.158 |
| Depreciation & amort. | -450 | -409 | -452 | -451 | -312 | -170 | -54 | -100 | -81 | -89 | -124 | -232 | -237 |
| EBIT | 1.767 | 539 | 1.917 | 1.017 | -432 | 1.544 | 1.145 | 1.659 | 1.721 | 1.895 | 2.421 | 1.658 | 1.921 |
| Net financials | -2.018 | -1.449 | 317 | 554 | -1.701 | -296 | -446 | -72 | -204 | 1.418 | 1.775 | -520 | -1.177 |
| Profit before tax | -251 | -910 | 2.233 | 1.571 | -2.132 | 1.248 | 699 | 1.587 | 1.517 | 3.312 | 4.196 | 1.138 | 744 |
| Tax | 281 | -74 | 226 | 43 | -238 | 243 | 248 | 30 | 229 | 228 | 221 | -9 | -68 |
| Net profit | -532 | -836 | 2.007 | 1.528 | -1.894 | 1.005 | 451 | 1.557 | 1.287 | 3.084 | 3.975 | 1.147 | 812 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.253 | 21.589 | 18.414 | 19.348 | 20.005 | 17.724 | 18.269 | 21.871 | 22.568 | 34.695 | 41.733 | 37.881 | 39.457 |
| Equity | 2.799 | 1.836 | 3.676 | 4.630 | 2.032 | 2.815 | 2.376 | 3.630 | 4.431 | 6.701 | 10.273 | 9.306 | 9.846 |
| Long-term debt | 0 | 319 | 2.265 | 2.209 | 4.952 | 3.680 | 2.000 | 2.000 | 2.000 | 2.000 | 1.750 | 1.750 | 1.750 |
| Short-term debt | 17.453 | 19.434 | 12.473 | 12.508 | 13.021 | 11.229 | 13.893 | 16.241 | 16.137 | 25.994 | 29.710 | 26.825 | 27.861 |
| Total debt | 17.453 | 19.753 | 14.738 | 14.718 | 17.973 | 14.909 | 15.893 | 18.241 | 18.137 | 27.994 | 31.460 | 28.575 | 29.611 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 2011 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
3 H HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
SPEJLBORG HOLDING ApS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Jensen | Audit | 0 companies |
| Henrik Højgaard Hermansen | Chief Executive Officer | 0 companies |
| Frank Bundgaard Christensen | Board of Directors | 0 companies |
| Per Højgaard Hermansen | Board of Directors | 0 companies |
| Peter Huuse Sørensen | Chairman | 0 companies |
| Knud Hermand Hermansen | Chairman | 0 companies |
| Thomas Villum Folmann | Chairman | 0 companies |