| Revenue | DKK 0 | — |
| EBITDA | DKK -16K | +90% |
| Net profit | DKK -29K | +77% |
| Total assets | DKK 62K | -50% |
| Equity | DKK -32K | -1133% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -939 | -785 | -743 | 467 | 372 | 321 | 427 | 351 | -113 | 0 |
| Staff expenses | -433 | -361 | -376 | -450 | -374 | -375 | -350 | -341 | -52 | -0 |
| EBITDA | -463 | -389 | -327 | 17 | -2 | -54 | 77 | 10 | -156 | -16 |
| Depreciation & amort. | -22 | -17 | -20 | -23 | -22 | -7 | -9 | -8 | 5 | -13 |
| EBIT | -484 | -406 | -347 | -5 | -24 | -61 | 67 | 1 | -161 | -29 |
| Net financials | -14 | -12 | -20 | -10 | -9 | -3 | 0 | -2 | -2 | -3 |
| Profit before tax | -479 | -394 | -329 | -16 | -34 | -64 | 68 | -1 | -163 | -31 |
| Tax | -120 | -98 | -80 | -3 | -7 | -14 | 15 | -4 | -37 | -2 |
| Net profit | -359 | -296 | -249 | -13 | -26 | -50 | 53 | 3 | -126 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.296 | 1.678 | 1.082 | 805 | 661 | 274 | 326 | 197 | 124 | 62 |
| Equity | 501 | 447 | 406 | 144 | 117 | 67 | 120 | 123 | -3 | -32 |
| Long-term debt | -407 | -1.021 | -405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -381 | -202 | -263 | 660 | 541 | 203 | 203 | 74 | 127 | 93 |
| Total debt | -789 | -1.223 | -668 | 660 | 541 | 203 | 203 | 74 | 127 | 93 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Management | Management | 2013 | — | — |
HS Management | Management | 2002 | — | — |
VS Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.A.M. HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Thanning Mikkelsen | Management | 0 companies |
| Harry Søren Mikkelsen | Management | 0 companies |
| Vagn Sanggaard Jakobsen | Unofficial title | 0 companies |