| Revenue | DKK 710K | +51% |
| EBITDA | DKK 710K | +51% |
| Net profit | DKK 84K | -86% |
| Total assets | DKK 13,2M | +2% |
| Equity | DKK 2,3M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 602 | 785 | 494 | 478 | 667 | 542 | 814 | 834 | 596 | 775 | 590 | 469 | 710 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 602 | 785 | 494 | 478 | 667 | 542 | 814 | 834 | 596 | 775 | 590 | 469 | 710 |
| Depreciation & amort. | -70 | -70 | -70 | -70 | -70 | -70 | -70 | -70 | -70 | -70 | -70 | -70 | -70 |
| EBIT | 532 | 715 | 424 | 408 | 597 | 472 | 744 | 764 | 526 | 705 | 520 | 399 | 640 |
| Net financials | -735 | -590 | -472 | -541 | -535 | -501 | -399 | -384 | -380 | -392 | -422 | 214 | -513 |
| Profit before tax | -204 | 125 | -48 | -133 | 62 | -29 | 345 | 380 | 146 | 313 | 98 | 614 | 127 |
| Tax | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 43 |
| Net profit | -219 | 125 | -48 | -133 | 62 | -29 | 345 | 380 | 146 | 313 | 98 | 614 | 84 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.782 | 13.752 | 13.645 | 13.575 | 13.532 | 13.133 | 13.137 | 12.966 | 12.932 | 12.990 | 13.297 | 12.919 | 13.204 |
| Equity | 331 | 455 | 408 | 274 | 336 | 307 | 653 | 1.033 | 1.178 | 1.491 | 1.589 | 2.203 | 2.286 |
| Long-term debt | 9.711 | 9.756 | 9.460 | 9.004 | 8.826 | 8.594 | 8.334 | 8.041 | 7.898 | 7.606 | 7.382 | 7.071 | 6.517 |
| Short-term debt | 3.741 | 3.541 | 3.778 | 4.297 | 4.369 | 4.231 | 4.150 | 3.892 | 3.857 | 3.893 | 4.326 | 3.646 | 4.400 |
| Total debt | 13.452 | 13.297 | 13.237 | 13.301 | 13.196 | 12.825 | 12.484 | 11.933 | 11.754 | 11.499 | 11.708 | 10.717 | 10.917 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AP Unofficial title | Unofficial title | 2012 | — | — |
IM Audit | Audit | 2003 | — | — |
HG Founder | Founder | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2003 | |
| Individual | 20.0% | 20.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Peter Drachmann | Unofficial title | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |
| Henning Gudmandsen | Founder | 0 companies |