| Revenue | DKK 497K | -76% |
| EBITDA | DKK -981K | -750% |
| Net profit | DKK -861K | -400% |
| Total assets | DKK 2M | -22% |
| Equity | DKK 647K | -57% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.089 | 1.864 | 1.968 | 785 | 805 | 1.039 | 929 | 1.231 | 375 | 1.718 | 1.866 | 2.034 | 497 |
| Staff expenses | -189 | -1.980 | -480 | -165 | -525 | -1.305 | -0 | -535 | -276 | -1.041 | -1.693 | -1.883 | -1.478 |
| EBITDA | 900 | -116 | 1.488 | 620 | 280 | -266 | 929 | 697 | 99 | 677 | 173 | 151 | -981 |
| Depreciation & amort. | -2 | -100 | -217 | -232 | -256 | -232 | -168 | -51 | -15 | -15 | -15 | -15 | -15 |
| EBIT | 898 | -216 | 1.271 | 388 | 24 | -498 | 761 | 646 | 83 | 661 | 158 | 136 | -996 |
| Net financials | -153 | -105 | -130 | -136 | -109 | -96 | -74 | -44 | -25 | 50 | -139 | 233 | 164 |
| Profit before tax | 745 | -321 | 1.141 | 252 | -85 | -594 | 687 | 602 | 58 | 711 | 19 | 368 | -833 |
| Tax | 193 | -70 | 275 | 62 | -2 | 1 | 69 | 136 | -0 | 141 | 4 | 81 | 29 |
| Net profit | 552 | -252 | 865 | 190 | -83 | -595 | 618 | 466 | 58 | 570 | 14 | 287 | -861 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.539 | 2.058 | 3.215 | 2.718 | 1.897 | 1.497 | 2.625 | 2.201 | 1.144 | 1.795 | 1.681 | 2.572 | 2.016 |
| Equity | -1.467 | -1.719 | -854 | -664 | -747 | -1.342 | 226 | 692 | 750 | 1.207 | 1.221 | 1.509 | 647 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.007 | 3.777 | 4.049 | 3.373 | 2.644 | 2.839 | 2.399 | 1.509 | 394 | 588 | 459 | 1.064 | 1.369 |
| Total debt | 3.007 | 3.777 | 4.049 | 3.373 | 2.644 | 2.839 | 2.399 | 1.509 | 394 | 588 | 459 | 1.064 | 1.369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2000 | — | — |
JH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
EJ Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Frisch | Management | 0 companies |
| Jane Hanghøj | Chief Executive Officer | 0 companies |
| Erik Jensen | Founder | 0 companies |