| Revenue | DKK 1,7M | +92% |
| EBITDA | DKK 252K | +365% |
| Net profit | DKK 117K | +165% |
| Total assets | DKK 1,8M | +2% |
| Equity | DKK 338K | +53% |
| Employees | 5 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.120 | 1.769 | 1.362 | 1.756 | 1.620 | 1.781 | 2.333 | 2.175 | 1.681 | 1.626 | 861 | 1.652 |
| Staff expenses | -1.311 | -1.438 | -1.147 | -1.378 | -1.270 | -1.400 | -1.644 | -1.905 | -2.026 | -1.165 | -956 | -1.400 |
| EBITDA | -191 | 322 | 215 | 378 | 350 | 381 | 689 | 270 | -345 | 461 | -95 | 252 |
| Depreciation & amort. | -125 | -128 | -129 | -139 | -148 | -24 | -87 | -87 | -79 | -70 | -29 | -8 |
| EBIT | -316 | 194 | 86 | 239 | 202 | 357 | 602 | 183 | -424 | 391 | -124 | 244 |
| Net financials | -181 | -134 | -127 | -131 | -109 | -88 | -89 | -22 | -28 | -56 | -98 | -93 |
| Profit before tax | -294 | 59 | -41 | 108 | 93 | 269 | 513 | 161 | -452 | 334 | -222 | 152 |
| Tax | 102 | 21 | -5 | 26 | 24 | 58 | 118 | 33 | -109 | 70 | -43 | 35 |
| Net profit | -395 | 39 | -36 | 82 | 70 | 212 | 395 | 129 | -343 | 264 | -179 | 117 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.790 | 2.034 | 1.458 | 1.601 | 1.455 | 1.569 | 2.381 | 2.333 | 1.860 | 1.855 | 1.787 | 1.820 |
| Equity | -311 | -273 | -308 | -226 | -157 | 55 | 450 | 479 | 136 | 400 | 221 | 338 |
| Long-term debt | 346 | 249 | 153 | 39 | 36 | 670 | 597 | 410 | 253 | 111 | 54 | 0 |
| Short-term debt | 1.756 | 2.058 | 1.614 | 1.789 | 1.576 | 844 | 1.333 | 1.444 | 1.471 | 1.344 | 1.512 | 1.482 |
| Total debt | 2.102 | 2.307 | 1.767 | 1.827 | 1.611 | 1.514 | 1.931 | 1.854 | 1.724 | 1.455 | 1.566 | 1.482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HD Management | Management | 2014 | — | — |
LS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEDEAN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
LSH ENTREPRISE HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Dedenroth Andersen | Management | 0 companies |
| Lars Stryhn Hansen | Management | 0 companies |