| Revenue | DKK 2,6M | -1068% |
| EBITDA | DKK 1,3M | +584% |
| Net profit | DKK 8,4M | +62% |
| Total assets | DKK 35,6M | -29% |
| Equity | DKK 33,3M | -31% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 478 | 512 | 523 | 520 | 537 | 539 | 531 | 531 | 560 | 582 | 585 | 480 | -264 | 2.559 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.280 |
| EBITDA | 316 | 333 | 318 | 294 | 305 | 288 | 230 | 322 | 302 | 301 | 366 | 146 | -264 | 1.279 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 316 | 333 | 318 | 294 | 305 | 288 | 230 | 322 | 302 | 301 | 366 | 146 | -264 | 1.279 |
| Net financials | -22.052 | 3.580 | 3.894 | 4.724 | 4.097 | 6.230 | 2.680 | 4.114 | 3.470 | 11.130 | 12.235 | 3.276 | 5.786 | 9.392 |
| Profit before tax | -21.736 | 3.912 | 4.212 | 5.018 | 4.616 | 6.518 | 3.120 | 4.435 | 3.772 | 11.431 | 12.600 | 3.422 | 5.522 | 10.672 |
| Tax | 107 | 135 | 275 | 299 | 107 | 880 | 105 | 542 | 215 | 1.982 | 14 | 404 | 356 | 2.309 |
| Net profit | -21.843 | 3.777 | 3.937 | 4.719 | 4.509 | 5.638 | 3.015 | 3.893 | 3.557 | 9.449 | 12.586 | 3.018 | 5.166 | 8.362 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.931 | 14.811 | 17.297 | 21.031 | 28.488 | 35.530 | 34.868 | 33.894 | 43.039 | 51.830 | 57.813 | 49.214 | 50.395 | 35.639 |
| Equity | 10.122 | 10.254 | 12.791 | 16.509 | 20.018 | 24.256 | 25.271 | 28.164 | 30.031 | 37.880 | 45.935 | 45.953 | 47.919 | 33.281 |
| Long-term debt | 3.904 | 3.723 | 3.746 | 3.135 | 2.479 | 3.143 | 2.183 | 2.541 | 1.705 | 1.612 | 1.520 | 1.443 | 1.480 | 2.286 |
| Short-term debt | 291 | 207 | 146 | 785 | 5.405 | 7.534 | 6.805 | 2.568 | 10.671 | 11.694 | 9.704 | 1.153 | 724 | 72 |
| Total debt | 4.195 | 3.930 | 3.892 | 3.921 | 7.884 | 10.677 | 8.988 | 5.109 | 12.376 | 13.306 | 11.224 | 2.595 | 2.204 | 2.358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Founder | Founder | 1999 | — | — |
CO Founder | Founder | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HSIV Holding ApS | Company | 50.0% | 50.0% | 2024 |
Thune-Holding ApS | Company | 50.0% | 50.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sivertsen | Founder | 0 companies |
| Carsten Otkjær Thune | Founder | 0 companies |