| Revenue | DKK 14,7M | +3% |
| EBITDA | DKK -569K | -877% |
| Net profit | DKK -1,4M | -565% |
| Total assets | DKK 7,1M | -52% |
| Equity | DKK 1,4M | -49% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.529 | 5.873 | 7.965 | 10.512 | 17.464 | 18.932 | 9.717 | 9.791 | 10.915 | 16.520 | 12.696 | 14.340 | 14.709 |
| Staff expenses | -6.693 | -6.189 | -6.806 | -8.070 | -11.817 | -12.617 | -12.067 | -11.209 | -10.308 | -14.624 | -16.442 | -13.648 | -15.278 |
| EBITDA | 835 | -316 | 1.159 | 2.442 | 5.647 | 6.315 | -2.351 | -1.418 | 607 | 1.895 | -3.746 | 73 | -569 |
| Depreciation & amort. | -383 | -292 | -281 | -198 | -397 | -720 | -848 | -858 | -829 | -716 | -475 | -508 | -514 |
| EBIT | 452 | -608 | 878 | 2.245 | 5.250 | 5.595 | -3.198 | -2.276 | -222 | 1.180 | -4.220 | -435 | -1.083 |
| Net financials | -177 | -792 | -440 | -327 | -292 | -30 | -102 | -198 | -271 | -305 | -68 | -342 | -315 |
| Profit before tax | 275 | -1.400 | 438 | 1.918 | 4.958 | 5.565 | -3.301 | -2.473 | -494 | 875 | -4.288 | -777 | -1.398 |
| Tax | 77 | -171 | 98 | 450 | 1.092 | 1.226 | -718 | -541 | -98 | 194 | -639 | -573 | -45 |
| Net profit | 198 | -1.229 | 340 | 1.467 | 3.867 | 4.339 | -2.583 | -1.933 | -396 | 681 | -3.649 | -203 | -1.352 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.142 | 6.636 | 6.729 | 8.282 | 12.797 | 18.789 | 17.939 | 18.309 | 16.300 | 19.204 | 13.667 | 14.852 | 7.057 |
| Equity | 2.434 | 805 | 1.145 | 2.612 | 6.479 | 10.818 | 8.235 | 6.303 | 5.906 | 6.588 | 2.939 | 2.736 | 1.383 |
| Long-term debt | 0 | 0 | 1.220 | 1.088 | 945 | 2.110 | 6.133 | 5.793 | 2.207 | 115 | 4.037 | 0 | 0 |
| Short-term debt | 4.707 | 5.831 | 4.364 | 4.582 | 5.372 | 5.861 | 3.571 | 6.214 | 8.187 | 12.501 | 6.691 | 12.116 | 5.674 |
| Total debt | 4.707 | 5.831 | 5.584 | 5.670 | 6.318 | 7.971 | 9.704 | 12.007 | 10.394 | 12.616 | 10.727 | 12.116 | 5.674 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2002 | — | — |
MF Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2002 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Helligsøgård HOLDING ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kresten Lei | Audit | 0 companies |
| Mads Friis | Management | 0 companies |
| Ingeborg Benedikte Friis Braathen | Chairman | 0 companies |
| Annette Vangstrup | Board of Directors | 0 companies |
| Mogens Stendrup | Chairman | 0 companies |
| Jens Poulsen | Chairman | 0 companies |
| Viggo Madsen Tastesen | Board of Directors | 0 companies |
| Anners Preben Dahl | Board of Directors | 0 companies |
| Peter Boris Fleggaard | Board of Directors | 0 companies |
| Kasper Møgelvang | Deputy Chairman | 0 companies |
| Anni Kohl Donner | Board of Directors | 0 companies |
| Ingeborg Marianne Friis | Board of Directors | 0 companies |
| Lars Norup | Chairman | 0 companies |
| Elisabeth Victoria Friis | Board of Directors | 0 companies |