| Revenue | DKK 4,2M | +5% |
| EBITDA | DKK 699K | -12% |
| Net profit | DKK 413K | -17% |
| Total assets | DKK 2,8M | +17% |
| Equity | DKK 1,3M | +1% |
| Employees | 26 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.727 | 1.393 | 1.845 | 1.555 | 1.845 | 1.946 | 2.510 | 2.637 | 2.447 | 2.924 | 2.838 | 3.531 | 4.000 | 4.219 |
| Staff expenses | -1.789 | -1.435 | -1.545 | -1.502 | -1.646 | -1.781 | -1.913 | -2.379 | -2.125 | -2.378 | -2.518 | -2.944 | -3.204 | -3.521 |
| EBITDA | -86 | -186 | 410 | 37 | 199 | 166 | 597 | 257 | 321 | 546 | 321 | 586 | 796 | 699 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -13 | -52 | -75 | -86 | -87 | -87 | -156 | -156 | -157 | -157 |
| EBIT | -86 | -186 | 410 | 37 | 186 | 114 | 522 | 171 | 234 | 459 | 165 | 431 | 639 | 542 |
| Net financials | -59 | -46 | -44 | -21 | -2 | -15 | -20 | -14 | -12 | -20 | -16 | -3 | -1 | -2 |
| Profit before tax | -145 | -233 | 366 | 16 | 183 | 98 | 502 | 157 | 222 | 439 | 148 | 427 | 639 | 540 |
| Tax | 33 | 60 | -60 | 6 | 33 | 24 | 111 | 34 | 49 | 98 | 33 | 94 | 141 | 126 |
| Net profit | -178 | -292 | 425 | 10 | 151 | 74 | 390 | 123 | 173 | 342 | 116 | 334 | 498 | 413 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 487 | 151 | 467 | 433 | 491 | 939 | 1.322 | 1.274 | 1.395 | 1.741 | 1.228 | 2.063 | 2.383 | 2.794 |
| Equity | — | -495 | -70 | -60 | 91 | 137 | 528 | 451 | 474 | 665 | 481 | 814 | 1.312 | 1.325 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 361 | 274 | 192 | 107 | 18 | 0 | 0 | 0 | 0 |
| Short-term debt | 709 | 666 | 537 | 493 | 400 | 441 | 475 | 586 | 772 | 1.022 | 719 | 1.231 | 1.064 | 1.469 |
| Total debt | 709 | 666 | 537 | 493 | 400 | 802 | 749 | 777 | 879 | 1.040 | 719 | 1.231 | 1.064 | 1.469 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PW Founder | Founder | 1996 | — | — |
SV Management | Management | 2000 | — | — |
NA Founder | Founder | 1996 | — | — |
JK Management | Management | 2006 | — | — |
HK Management | Management | 2000 | — | — |
JI Founder | Founder | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEUL ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Paw Winther | Founder | 0 companies |
| Sussanne Vestergård Havsager | Management | 0 companies |
| Niels Axel Lien | Founder | 0 companies |
| Jørgen Kjæp | Management | 0 companies |
| Heidi Kolberg | Management | 0 companies |
| Jacob Ingemann | Founder | 0 companies |