| Revenue | DKK 574K | +17% |
| EBITDA | DKK 139K | -6% |
| Net profit | DKK 140K | -27% |
| Total assets | DKK 507K | +56% |
| Equity | DKK 297K | +89% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 | 216 | 183 | 248 | 234 | 196 | 253 | 278 | 480 | 172 | 393 | 492 | 574 |
| Staff expenses | -76 | -143 | -188 | -241 | -209 | -197 | -298 | -215 | -228 | -371 | -219 | -344 | -435 |
| EBITDA | -7 | 73 | -5 | 7 | 24 | -1 | -45 | 63 | 253 | -199 | 174 | 148 | 139 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -8 | -8 | -7 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | 73 | -5 | 7 | 24 | -9 | -53 | 56 | 253 | -199 | 174 | 148 | 139 |
| Net financials | -18 | -18 | -16 | -15 | -17 | -20 | -20 | -20 | -18 | -3 | -2 | -0 | -16 |
| Profit before tax | -13 | 54 | -13 | -7 | 7 | -29 | -73 | 36 | 235 | -202 | 172 | 148 | 124 |
| Tax | 6 | 35 | 4 | 1 | 87 | 39 | 9 | 20 | 7 | -0 | -0 | -44 | -16 |
| Net profit | -19 | 19 | -17 | -7 | -80 | -68 | -82 | 16 | 228 | -202 | 172 | 192 | 140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 227 | 259 | 190 | 243 | 188 | 194 | 175 | 131 | 441 | 91 | 234 | 324 | 507 |
| Equity | -14 | 6 | -11 | -19 | -98 | -167 | -248 | -232 | -5 | -207 | -35 | 157 | 297 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 241 | 254 | 201 | 262 | 287 | 361 | 424 | 363 | 446 | 298 | 269 | 167 | 210 |
| Total debt | 241 | 254 | 201 | 262 | 287 | 361 | 424 | 363 | 446 | 298 | 269 | 167 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RH Management | Management | 2000 | — | — |
HF Management | Management | 2000 | — | — |
BP Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Rasmus Harnung | Management | 0 companies |
| Helle Freundlich Andersen | Management | 0 companies |
| Bo Porstorp Holst-Mikkelsen | Management | 0 companies |