| Revenue | DKK -14K | — |
| EBITDA | DKK -85K | -611% |
| Net profit | DKK 2,5M | +95% |
| Total assets | DKK 18,6M | +1% |
| Equity | DKK 18,4M | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 12 | -13 | -12 | — | -14 | -17 | -15 | -8 | -4 | — | — | — | — | -14 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -71 |
| EBITDA | 12 | -13 | -12 | 0 | -14 | -17 | -15 | -8 | -4 | -13 | -11 | -10 | -12 | -85 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 12 | -13 | -12 | 0 | -14 | -17 | -15 | -8 | -4 | -13 | -11 | -10 | -12 | -85 |
| Net financials | -155 | 120 | 416 | 0 | 473 | 339 | 535 | 721 | 628 | 342 | 1.323 | 1.661 | 1.346 | 2.509 |
| Profit before tax | -139 | 108 | 403 | 0 | 459 | 322 | 521 | 713 | 624 | 329 | 1.312 | 1.651 | 1.334 | 2.424 |
| Tax | -19 | 18 | 20 | -0 | 16 | 16 | 26 | 36 | 17 | 115 | -25 | -1 | 62 | -55 |
| Net profit | -120 | 90 | 383 | 0 | 443 | 306 | 494 | 676 | 607 | 215 | 1.338 | 1.652 | 1.272 | 2.479 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.690 | 11.693 | 12.157 | 0 | 11.396 | 11.656 | 11.191 | 11.937 | 12.510 | 12.549 | 14.239 | 17.154 | 18.411 | 18.551 |
| Equity | 5.510 | 11.562 | 11.926 | 0 | 11.224 | 11.428 | 10.943 | 11.512 | 12.008 | 12.110 | 13.333 | 14.867 | 16.017 | 18.362 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 277 | 221 | 200 | 439 | 579 | 562 | 172 |
| Short-term debt | -180 | 130 | 232 | 0 | 172 | 228 | 203 | 148 | 281 | 240 | 467 | 1.707 | 1.831 | 18 |
| Total debt | -180 | 130 | 232 | 0 | 172 | 228 | 248 | 425 | 502 | 440 | 906 | 2.286 | 2.394 | 189 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2001 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Skou Sørensen | Management | 0 companies |
| Hans Jørgen Sørensen | Board of Directors | 0 companies |
| Jørgen Skjøt | Board of Directors | 0 companies |