| Revenue | DKK 2M | +2% |
| EBITDA | DKK 714K | -5% |
| Net profit | DKK 408K | -16% |
| Total assets | DKK 7,6M | +14% |
| Equity | DKK 4,4M | +0% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.455 | 1.774 | 2.315 | 1.992 | 2.036 |
| Staff expenses | -933 | -699 | -1.394 | -1.212 | -1.318 |
| EBITDA | 1.522 | 1.075 | 888 | 749 | 714 |
| Depreciation & amort. | -170 | -95 | -89 | -90 | -175 |
| EBIT | 1.352 | 979 | 799 | 659 | 538 |
| Net financials | 26 | 45 | 56 | -28 | -12 |
| Profit before tax | 1.377 | 1.025 | 855 | 630 | 526 |
| Tax | 306 | 232 | 192 | 144 | 118 |
| Net profit | 1.072 | 793 | 663 | 487 | 408 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.974 | 5.870 | 6.108 | 6.662 | 7.598 |
| Equity | 4.157 | 4.260 | 4.323 | 4.409 | 4.418 |
| Long-term debt | 339 | 117 | 190 | 259 | 224 |
| Short-term debt | 1.367 | 1.494 | 1.595 | 1.994 | 2.957 |
| Total debt | 1.707 | 1.611 | 1.785 | 2.253 | 3.180 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
SH Management | Management | 2003 |
HL Management | Management | 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 33.33–49.99% | 20–24.99% | 2003 | |
| Company | 33.33–49.99% | 20–24.99% | 2003 | |
| Company | 5–9.99% | 50–66.65% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Hornemann Nielsen | Management | 0 companies |
| Henrik Laursen | Management | 0 companies |