| Revenue | DKK 207K | -42% |
| EBITDA | DKK 85K | +59% |
| Net profit | DKK 65K | +44% |
| Total assets | DKK 298K | +0% |
| Equity | DKK 272K | +32% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.470 | 490 | 470 | 480 | 473 | 226 | 261 | 390 | 356 | 170 | 216 | 357 | 207 |
| Staff expenses | -649 | -453 | -428 | -283 | -410 | -277 | -304 | -279 | -329 | -258 | -305 | -304 | -121 |
| EBITDA | 350 | -56 | -59 | 127 | -19 | -51 | -43 | 111 | 27 | -88 | -89 | 54 | 85 |
| Depreciation & amort. | -5 | -5 | -5 | -0 | -0 | -5 | -5 | -0 | -6 | -8 | -8 | -9 | -2 |
| EBIT | 344 | -61 | -65 | 127 | -19 | -57 | -48 | 111 | 22 | -95 | -97 | 45 | 83 |
| Net financials | -0 | -3 | 0 | 3 | 3 | 22 | 5 | 6 | 37 | -3 | -2 | 0 | 1 |
| Profit before tax | 344 | -64 | -64 | 130 | -16 | -35 | -43 | 117 | 59 | -99 | -99 | 45 | 84 |
| Tax | 89 | -0 | -0 | 7 | -0 | -10 | -16 | 26 | 13 | -0 | -0 | -0 | 19 |
| Net profit | 255 | -64 | -64 | 123 | -16 | -24 | -27 | 91 | 46 | -99 | -99 | 45 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 718 | 354 | 308 | 433 | 390 | 352 | 380 | 446 | 600 | 326 | 213 | 297 | 298 |
| Equity | 308 | 244 | 185 | 313 | 297 | 273 | 246 | 337 | 358 | 260 | 161 | 206 | 272 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 410 | 111 | 123 | 119 | 93 | 79 | 134 | 109 | 241 | 66 | 52 | 91 | 27 |
| Total debt | 410 | 111 | 123 | 119 | 93 | 79 | 134 | 109 | 241 | 66 | 52 | 91 | 27 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Founder | Founder | 2001 | — | — |
KA Audit | Audit | 2003 | — | — |
| Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Mads Westermann | Founder | 0 companies |
| Kurt Adriansen | Audit | 0 companies |
| Revisionsfirmaet Kurt Adriansen | Audit | 0 companies |