| Revenue | DKK 129K | +15% |
| EBITDA | DKK 129K | +15% |
| Net profit | DKK -21K | +8% |
| Total assets | DKK 2M | +2% |
| Equity | DKK 201K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 91 | 83 | 94 | 54 | 97 | 108 | 90 | 123 | 95 | 120 | 105 | 112 | 129 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 91 | 83 | 94 | 54 | 97 | 108 | 90 | 123 | 95 | 120 | 105 | 112 | 129 |
| Depreciation & amort. | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 | -12 |
| EBIT | 79 | 71 | 82 | 42 | 85 | 96 | 78 | 111 | 83 | 108 | 93 | 100 | 117 |
| Net financials | -115 | -70 | -77 | -70 | -72 | -73 | -77 | -72 | -73 | -73 | -81 | -125 | -140 |
| Profit before tax | -36 | 1 | 5 | -27 | 13 | 23 | 1 | 39 | 10 | 36 | 12 | -26 | -23 |
| Tax | -6 | 3 | 8 | 10 | 11 | 8 | 3 | 11 | 5 | 11 | 5 | -3 | -2 |
| Net profit | -30 | -2 | -3 | -38 | 2 | 15 | -2 | 28 | 5 | 25 | 7 | -23 | -21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.649 | 1.653 | 1.838 | 1.793 | 1.811 | 1.827 | 1.854 | 1.875 | 1.880 | 1.864 | 1.914 | 1.945 | 1.988 |
| Equity | 208 | 205 | 202 | 164 | 166 | 182 | 180 | 207 | 212 | 237 | 244 | 222 | 201 |
| Long-term debt | 596 | 573 | 549 | 526 | 498 | 475 | 451 | 429 | 402 | 377 | 351 | 326 | 301 |
| Short-term debt | 846 | 875 | 1.087 | 1.102 | 1.147 | 1.171 | 1.223 | 1.239 | 1.266 | 1.250 | 1.319 | 1.398 | 1.486 |
| Total debt | 1.441 | 1.448 | 1.636 | 1.628 | 1.645 | 1.646 | 1.674 | 1.668 | 1.668 | 1.627 | 1.670 | 1.723 | 1.787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2019 | — | — |
PM Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HPF HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Fredborg | Management | 0 companies |
| Poul Marius Fredborg | Management | 0 companies |