| Revenue | DKK 16,5M | -3% |
| EBITDA | DKK 2,9M | +79% |
| Net profit | DKK -5,7M | +2% |
| Total assets | DKK 24,8M | -28% |
| Equity | DKK -3,7M | -290% |
| Employees | 19 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11.173 | 12.509 | 14.072 | 15.474 | 19.244 | 22.324 | 15.296 | 16.987 | 16.490 |
| Staff expenses | -7.178 | -8.356 | -8.438 | -9.253 | -10.377 | -11.488 | -12.310 | -15.264 | -13.480 |
| EBITDA | 473 | 3.445 | 4.741 | 6.221 | 8.866 | 10.766 | 2.985 | 1.609 | 2.873 |
| Depreciation & amort. | -2.066 | -1.800 | -2.787 | -3.234 | -4.963 | -5.752 | -6.995 | -7.664 | -6.722 |
| EBIT | -1.593 | 1.644 | 1.953 | 2.987 | 3.903 | 5.014 | -4.009 | -6.055 | -3.849 |
| Net financials | -572 | -606 | -598 | -766 | -719 | -708 | -743 | -957 | -778 |
| Profit before tax | -1.035 | 1.038 | 1.355 | 2.221 | 3.184 | 4.306 | -4.752 | -7.012 | -4.627 |
| Tax | -259 | 59 | 354 | 513 | 660 | 932 | -1.073 | -1.227 | 1.047 |
| Net profit | -776 | 979 | 1.001 | 1.708 | 2.524 | 3.374 | -3.679 | -5.785 | -5.674 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.146 | 16.351 | 21.659 | 29.209 | 34.278 | 40.685 | 36.351 | 34.266 | 24.825 |
| Equity | 3.134 | 4.114 | 5.115 | 6.823 | 9.347 | 12.721 | 5.042 | 1.957 | -3.717 |
| Long-term debt | -5.291 | 6.872 | 9.082 | 12.179 | 16.708 | 17.243 | 17.883 | 15.685 | 10.834 |
| Short-term debt | -4.484 | 5.284 | 7.366 | 9.966 | 7.983 | 10.305 | 13.426 | 16.624 | 17.598 |
| Total debt | -9.774 | 12.157 | 16.449 | 22.145 | 24.690 | 27.549 | 31.309 | 32.309 | 28.432 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Management | Management | 2018 | — | — |
PA Management | Management | 2000 | — | — |
JN Management | Management | 2020 | — | — |
FK Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AG HILLERØD HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
Henrik Eeg Holding ApS | Company | 33.3% | 33.3% | 2018 |
Jensen Gruppen A/S | Company | 50.0% | 50.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Eeg | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Janet Nedergaard Henriksen | Management | 0 companies |
| Finn Klarskov Henriksen | Management | 0 companies |
| Mikael Klempel | Board of Directors | 0 companies |
| Jens Hørby Jensen | Chairman | 0 companies |