| Revenue | DKK -125K | +224% |
| EBITDA | DKK -163K | -323% |
| Net profit | DKK -223K | -403% |
| Total assets | DKK 1,2M | +35% |
| Equity | DKK -301K | -287% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | -304 | -54 | -86 | -191 | -83 | 98 | 33 | 29 | -20 | 57 | -39 | -125 |
| Staff expenses | -13 | -48 | -72 | -65 | -30 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -38 |
| EBITDA | 129 | -353 | -126 | -151 | -221 | -88 | 98 | 33 | 29 | -20 | 57 | -39 | -163 |
| Depreciation & amort. | 88 | -84 | -96 | -94 | -85 | -65 | -23 | -3 | -3 | -3 | -199 | -3 | -3 |
| EBIT | 40 | -437 | -222 | -245 | -306 | -153 | 75 | 29 | 26 | -24 | -142 | -42 | -166 |
| Net financials | -21 | -20 | -11 | -5 | 8 | -9 | -16 | -16 | -8 | -8 | -31 | -15 | -53 |
| Profit before tax | 20 | -220 | -124 | -249 | -298 | -162 | 58 | 13 | 17 | -32 | -173 | -57 | -220 |
| Tax | 3 | 118 | 54 | -38 | -65 | -41 | 13 | 1 | 4 | -7 | -47 | -12 | 4 |
| Net profit | 16 | -339 | -178 | -211 | -234 | -121 | 45 | 12 | 13 | -25 | -126 | -44 | -223 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.463 | 1.225 | 982 | 699 | 668 | 1.297 | 1.435 | 1.384 | 1.383 | 1.765 | 1.631 | 920 | 1.244 |
| Equity | 579 | 240 | 62 | 151 | 167 | 47 | 92 | 104 | 118 | 93 | -33 | -78 | -301 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 546 | 573 | 379 | 160 | 227 | 230 | 12 | 942 |
| Short-term debt | 874 | 972 | 919 | 548 | 500 | 704 | 770 | 901 | 1.106 | 1.445 | 1.435 | 986 | 603 |
| Total debt | 874 | 972 | 919 | 548 | 500 | 1.251 | 1.343 | 1.280 | 1.266 | 1.672 | 1.664 | 998 | 1.545 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HMB HOLDING ApS | Company | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Madsen Bitsch | Management | 0 companies |
| Henrik Mark Jensen | Board of Directors | 0 companies |
| Jytte Karin Bitsch | Board of Directors | 0 companies |