| Revenue | DKK 756K | +78% |
| EBITDA | DKK -33K | -109% |
| Net profit | DKK -228K | -250% |
| Total assets | DKK 13,9M | -6% |
| Equity | DKK 11,1M | -2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.685 | 2.108 | 1.857 | 1.383 | 1.792 | 1.678 | 1.379 | 2.802 | 1.585 | 780 | -251 | 425 | 756 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 1.685 | 2.358 | 2.228 | 1.474 | 2.514 | 1.678 | 832 | 2.802 | -5.646 | 4.498 | -4.640 | 389 | -33 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.685 | 2.358 | 2.228 | 1.474 | 2.514 | 1.678 | 832 | 2.802 | -5.646 | 4.498 | -4.640 | 389 | -33 |
| Net financials | -742 | -642 | -662 | -621 | -411 | -373 | -327 | -251 | -196 | -119 | -115 | -237 | -195 |
| Profit before tax | 943 | 1.717 | 1.566 | 854 | 2.103 | 1.306 | 505 | 2.551 | -5.842 | 4.379 | -4.755 | 152 | -228 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 943 | 1.717 | 1.566 | 854 | 2.103 | 1.306 | 505 | 2.551 | -5.842 | 4.379 | -4.755 | 152 | -228 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.240 | 20.220 | 20.159 | 20.285 | 21.053 | 21.260 | 21.296 | 23.191 | 15.007 | 18.748 | 14.266 | 14.776 | 13.946 |
| Equity | 4.216 | 5.577 | 7.447 | 8.606 | 10.802 | 12.110 | 13.400 | 16.578 | 10.666 | 15.547 | 10.998 | 11.297 | 11.079 |
| Long-term debt | 11.689 | 10.570 | 8.783 | 8.698 | 7.470 | 6.284 | 5.102 | 0 | 2.690 | 1.814 | 2.390 | 2.578 | 2.329 |
| Short-term debt | 4.335 | 4.074 | 3.929 | 2.981 | 2.781 | 2.866 | 2.793 | 6.612 | 1.651 | 1.387 | 878 | 901 | 538 |
| Total debt | 16.023 | 14.643 | 12.712 | 11.680 | 10.251 | 9.150 | 7.895 | 6.612 | 4.341 | 3.201 | 3.268 | 3.479 | 2.867 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 15.0% | 15.0% | 2014 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 25.0% | 25.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lind | Management | 0 companies |
| Mikael Brøgger Håkansson | Board of Directors | 0 companies |
| Jens Duval | Board of Directors | 0 companies |
| Jørgen Peder Højbjerg Madsen | Board of Directors | 0 companies |
| Carsten Pedersen Rise | Board of Directors | 0 companies |
| Ellen Raahede Secher | Board of Directors | 0 companies |
| René Ravn | Board of Directors | 0 companies |