| Revenue | DKK 120K | -62% |
| EBITDA | DKK 120K | -62% |
| Net profit | DKK 144K | -66% |
| Total assets | DKK 7,5M | -2% |
| Equity | DKK 5,8M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.041 | 1.105 | 686 | 645 | 605 | 1.255 | 629 | 342 | 88 | 175 | 27 | 297 | 317 | 120 |
| Staff expenses | -421 | -461 | -409 | -420 | -353 | -373 | -326 | -307 | -341 | -168 | -0 | -0 | -0 | -0 |
| EBITDA | 620 | 644 | 278 | 225 | 253 | 883 | 303 | 34 | -253 | 7 | 27 | 297 | 317 | 120 |
| Depreciation & amort. | 127 | -134 | -107 | -65 | -51 | -64 | -104 | -104 | -106 | -61 | -62 | -39 | -50 | -50 |
| EBIT | 493 | 510 | 170 | 160 | 202 | 818 | 200 | -70 | -360 | -54 | -34 | 258 | 267 | 70 |
| Net financials | 141 | 49 | -122 | 34 | -32 | -153 | 127 | 83 | -15 | 215 | 99 | 69 | 203 | 116 |
| Profit before tax | 634 | 559 | 48 | 194 | 169 | 665 | 327 | 13 | -374 | 161 | 65 | 327 | 470 | 185 |
| Tax | 137 | 147 | 53 | 35 | 40 | 158 | 44 | -10 | -0 | -3 | -32 | -24 | 44 | 41 |
| Net profit | 496 | 412 | -5 | 159 | 129 | 507 | 283 | 23 | -374 | 164 | 96 | 351 | 426 | 144 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.577 | 5.218 | 4.905 | 4.935 | 5.085 | 5.985 | 6.061 | 6.076 | 5.508 | 5.924 | 5.821 | 6.145 | 7.617 | 7.501 |
| Equity | 3.982 | 4.394 | 4.340 | 4.449 | 4.577 | 5.085 | 5.368 | 5.338 | 4.910 | 5.018 | 5.058 | 5.352 | 5.719 | 5.802 |
| Long-term debt | 0 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 593 | 757 | 565 | 486 | 508 | 883 | 683 | 738 | 598 | 906 | 763 | 793 | 1.895 | 1.698 |
| Total debt | 593 | 824 | 565 | 486 | 508 | 883 | 683 | 738 | 598 | 906 | 763 | 793 | 1.895 | 1.698 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Audit | Audit | 1999 | — | — |
HF Founder | Founder | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Gilling | Audit | 0 companies |
| Hur Fredberg Nielsen | Founder | 0 companies |
| Niels Ole Jensen | Board of Directors | 0 companies |
| Anne Munkholm Jensen | Chairman | 0 companies |
| Stinne Munkholm Jensen | Board of Directors | 0 companies |