| Revenue | DKK -30K | -105% |
| EBITDA | DKK -127K | +72% |
| Net profit | DKK -107K | +91% |
| Total assets | DKK 2M | -8% |
| Equity | DKK 2M | -5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.715 | 2.644 | 3.150 | 3.410 | 3.577 | 3.781 | 1.553 | 1.515 | 1.092 | 1.178 | 1.261 | 1.027 | 595 | -30 |
| Staff expenses | -534 | -618 | -820 | -924 | -1.292 | -962 | -1.173 | -1.022 | -1.069 | -1.882 | -1.015 | -788 | -1.043 | -97 |
| EBITDA | 491 | 174 | 234 | 411 | 187 | 456 | 380 | 493 | 307 | -704 | 246 | 239 | -449 | -127 |
| Depreciation & amort. | -0 | -0 | -17 | -17 | -17 | -17 | -17 | -52 | -52 | -35 | -35 | -35 | -0 | -0 |
| EBIT | 491 | 174 | 217 | 394 | 170 | 439 | 363 | 441 | 255 | -739 | 211 | 204 | -449 | -127 |
| Net financials | 21 | 22 | 36 | 66 | 65 | 53 | 54 | 51 | 23 | 543 | -36 | -2 | 23 | 21 |
| Profit before tax | 512 | 195 | 253 | 460 | 236 | 492 | 417 | 493 | 278 | -196 | 175 | 202 | -1.143 | -107 |
| Tax | 129 | 49 | 67 | 120 | 49 | 112 | 96 | 120 | 73 | 0 | -0 | 24 | -0 | -0 |
| Net profit | 382 | 146 | 186 | 340 | 187 | 380 | 321 | 373 | 205 | -196 | 175 | 179 | -1.143 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.522 | 2.681 | 2.881 | 3.021 | 3.261 | 3.468 | 3.816 | 3.950 | 4.021 | 3.752 | 3.604 | 3.636 | 2.227 | 2.039 |
| Equity | 2.072 | 2.123 | 2.309 | 2.553 | 2.641 | 2.921 | 3.142 | 3.415 | 3.520 | 3.224 | 3.299 | 3.378 | 2.135 | 2.029 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 450 | 558 | 572 | 468 | 621 | 547 | 673 | 534 | 501 | 529 | 304 | 258 | 91 | 11 |
| Total debt | 450 | 558 | 572 | 468 | 621 | 547 | 673 | 534 | 501 | 529 | 304 | 258 | 91 | 11 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Audit | Audit | 2009 | — | — |
HM Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Arne Peter Møller | Audit | 0 companies |
| Helle Margrethe Hansen | Founder | 0 companies |