| Revenue | DKK -10K | +7% |
| EBITDA | DKK -10K | -7% |
| Net profit | DKK 234K | -47% |
| Total assets | DKK 8,4M | -2% |
| Equity | DKK 8,4M | +2% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -683 | 380 | 310 | -139 | 477 | 469 | 2.480 | 270 | -30 | -34 | -9 | -9 | -9 | -10 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 31 | -7 | -8 | -20 | -9 | -11 | -9 | -22 | -30 | -34 | -9 | -9 | -9 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 31 | -7 | -8 | -20 | -9 | -11 | -9 | -22 | -30 | -34 | -9 | -9 | -9 | -10 |
| Net financials | -538 | 535 | 441 | 17 | 621 | 625 | 2.652 | 536 | 212 | 221 | 285 | 300 | 578 | 314 |
| Profit before tax | -507 | 528 | 432 | -2 | 612 | 614 | 2.644 | 514 | 182 | 186 | 276 | 291 | 569 | 304 |
| Tax | 54 | 32 | 27 | 26 | 27 | 29 | 35 | 49 | 40 | 41 | 61 | 64 | 127 | 71 |
| Net profit | -561 | 495 | 405 | -29 | 585 | 585 | 2.608 | 466 | 142 | 146 | 215 | 227 | 442 | 234 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.971 | 4.194 | 4.139 | 3.672 | 4.240 | 4.843 | 7.532 | 7.949 | 7.623 | 7.831 | 7.873 | 8.057 | 8.604 | 8.437 |
| Equity | 3.246 | 3.644 | 3.953 | 3.574 | 4.059 | 4.543 | 7.048 | 7.408 | 7.442 | 7.477 | 7.636 | 7.806 | 8.189 | 8.362 |
| Long-term debt | 135 | 104 | 61 | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116 | 55 |
| Short-term debt | 590 | 446 | 125 | 56 | 181 | 300 | 483 | 541 | 181 | 354 | 237 | 252 | 299 | 21 |
| Total debt | 725 | 550 | 186 | 98 | 181 | 300 | 483 | 541 | 181 | 354 | 237 | 252 | 415 | 76 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Founder | Founder | 2001 | — | — |
MF Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henry Ejvind Larsen | Founder | 0 companies |
| Morten From Larsen | Management | 0 companies |