| Revenue | DKK -40K | +91% |
| EBITDA | DKK -40K | -91% |
| Net profit | DKK 135K | -47% |
| Total assets | DKK 4,4M | +3% |
| Equity | DKK 4,4M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 128 | 98 | 148 | 87 | 88 | 15 | 153 | 134 | 131 | 99 | 1.185 | -21 | -40 |
| Staff expenses | -0 | -0 | -0 | -40 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 128 | 98 | 108 | 87 | 88 | 15 | 153 | 134 | 131 | 99 | 1.185 | -21 | -40 |
| Depreciation & amort. | -25 | -26 | -29 | -30 | -30 | -30 | -30 | -28 | -27 | -27 | -27 | -5 | -0 | -0 |
| EBIT | -33 | 101 | 69 | 78 | 57 | 57 | -15 | 125 | 107 | 104 | 72 | 1.180 | -21 | -40 |
| Net financials | -54 | -14 | 6 | 21 | 51 | 53 | -48 | 150 | 27 | 148 | -197 | 203 | 348 | 213 |
| Profit before tax | -88 | 88 | 75 | 99 | 108 | 110 | -63 | 275 | 134 | 251 | -125 | 1.383 | 327 | 173 |
| Tax | -42 | 33 | 15 | 20 | 24 | 24 | -14 | 61 | 30 | 55 | -28 | 212 | 73 | 38 |
| Net profit | -45 | 54 | 60 | 79 | 84 | 86 | -49 | 214 | 105 | 196 | -98 | 1.171 | 255 | 135 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.375 | 3.216 | 3.201 | 3.209 | 3.232 | 3.248 | 3.152 | 3.276 | 3.330 | 3.521 | 3.343 | 4.142 | 4.323 | 4.445 |
| Equity | 2.550 | 2.556 | 2.568 | 2.647 | 2.696 | 2.747 | 2.663 | 2.829 | 2.895 | 3.066 | 2.968 | 4.104 | 4.313 | 4.435 |
| Long-term debt | 555 | 526 | 496 | 467 | 437 | 407 | 377 | 347 | 314 | 282 | 250 | 0 | 0 | 0 |
| Short-term debt | 2.270 | 134 | 137 | 95 | 98 | 93 | 111 | 99 | 121 | 133 | 112 | 38 | 10 | 10 |
| Total debt | 2.825 | 660 | 633 | 562 | 535 | 501 | 488 | 447 | 434 | 415 | 362 | 38 | 10 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Founder | Founder | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2007 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Schou | Founder | 0 companies |
| Bo Anker Schou | Chairman | 0 companies |
| Tony Verner Hansen | Board of Directors | 0 companies |
| Susanne Flarup Nygaard | Board of Directors | 0 companies |