| Revenue | DKK -183K | -544% |
| EBITDA | DKK -183K | -467% |
| Net profit | DKK -394K | -232% |
| Total assets | DKK 5,3M | -7% |
| Equity | DKK 510K | -35% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 250 | 250 | 248 | 41 | -183 |
| Staff expenses | -0 | -0 | -0 | -74 | -0 |
| EBITDA | 107 | 120 | 118 | -32 | -183 |
| Depreciation & amort. | -56 | -42 | -32 | -24 | -18 |
| EBIT | 51 | 78 | 86 | -56 | -201 |
| Net financials | -34 | -26 | -27 | 353 | -193 |
| Profit before tax | 17 | 52 | 59 | 297 | -394 |
| Tax | -0 | -0 | -0 | -0 | -0 |
| Net profit | 17 | 52 | 59 | 297 | -394 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.257 | 3.155 | 3.140 | 5.715 | 5.331 |
| Equity | 649 | 661 | 762 | 789 | 510 |
| Long-term debt | 2.312 | 2.162 | 2.031 | 4.784 | 4.703 |
| Short-term debt | 117 | 153 | 167 | 24 | 0 |
| Total debt | 2.428 | 2.315 | 2.198 | 4.808 | 4.703 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HM Founder | Founder | 2002 |
KS Management | Management | 2019 |
| Former (1) | ||
MZ Management | Management | 2013 – 2015 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2002 | |
| Individual | 50–66.65% | 50–66.65% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Møller Sørensen | Founder | 0 companies |
| Margit Zachar Vang Larsen | Management | 0 companies |
| Kim Sørensen | Management | 0 companies |