| Revenue | DKK 2M | +35% |
| EBITDA | DKK -5K | -102% |
| Net profit | DKK -106K | -169% |
| Total assets | DKK 1,8M | +8% |
| Equity | DKK 861K | -11% |
| Employees | 13 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 369 | 747 | 1.155 | 1.464 | 1.978 |
| Staff expenses | -430 | -499 | -936 | -1.246 | -1.983 |
| EBITDA | -61 | 248 | 219 | 218 | -5 |
| Depreciation & amort. | -69 | -69 | -69 | -55 | -94 |
| EBIT | -130 | 178 | 150 | 162 | -99 |
| Net financials | -17 | -1 | -26 | -9 | -7 |
| Profit before tax | -147 | 178 | 123 | 153 | -106 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | -148 | 178 | 123 | 153 | -106 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 1.782 | 1.727 | 1.702 | 1.652 | 1.786 |
| Equity | 528 | 690 | 814 | 967 | 861 |
| Long-term debt | 873 | 878 | 783 | 564 | 749 |
| Short-term debt | 381 | 158 | 105 | 121 | 176 |
| Total debt | 1.254 | 1.036 | 888 | 685 | 925 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
HF Management | Management | 2001 – 2013 |
NJ Audit | Audit | 2001 – 2013 |
PA Management | Management | 2001 – 2001 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2013 | |
| Board of Directors | 2001 | |
| Board of Directors | 2013 | |
| Former (4) | ||
| Board of Directors | 2001 – 2013 | |
| Board of Directors | 2001 – 2001 | |
| Board of Directors | 2001 – 2013 | |
| Chairman | 2001 – 2001 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2013 | |
| Company | 50–66.65% | 50–66.65% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Fredborg Nyklit | Management | 0 companies |
| Nils Jørner | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Petersen | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Kim de Fries | Board of Directors | 0 companies |
| Rita Irma Christiansen | Board of Directors | 0 companies |
| Per Frandsen | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Dorte Bruni Frandsen | Board of Directors | 0 companies |