| Revenue | DKK 8K | -16% |
| EBITDA | DKK 8K | -16% |
| Net profit | DKK 1K | -46% |
| Total assets | DKK 149K | -5% |
| Equity | DKK 82K | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 704 | 603 | 840 | 834 | 706 | 281 | 346 | 49 | 128 | 165 | 46 | 10 | 8 |
| Staff expenses | -1.186 | -976 | -680 | -773 | -595 | -450 | -325 | -195 | -80 | -25 | -10 | -0 | -0 |
| EBITDA | -92 | -372 | 160 | 61 | 111 | -169 | 19 | -146 | 48 | 140 | 56 | 10 | 8 |
| Depreciation & amort. | 19 | -19 | -19 | -12 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -111 | -392 | 141 | 49 | 111 | -169 | 18 | -146 | 48 | 140 | 56 | 10 | 8 |
| Net financials | 364 | -39 | -25 | -7 | -5 | -12 | -13 | -16 | -18 | -12 | -6 | -5 | -6 |
| Profit before tax | -515 | -430 | 116 | 42 | 106 | -181 | 5 | -162 | 30 | 128 | 50 | 4 | 2 |
| Tax | -25 | -73 | 30 | 13 | 23 | -0 | 51 | -0 | -2 | 31 | 12 | 2 | 1 |
| Net profit | -490 | -357 | 87 | 29 | 82 | -181 | -46 | -162 | 32 | 97 | 38 | 2 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.394 | 1.149 | 975 | 679 | 691 | 481 | 428 | 185 | 220 | 189 | 166 | 157 | 149 |
| Equity | 639 | 231 | 318 | 296 | 300 | 119 | 73 | -88 | -56 | 41 | 79 | 81 | 82 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 755 | 918 | 657 | 383 | 391 | 362 | 355 | 273 | 276 | 149 | 87 | 75 | 66 |
| Total debt | 755 | 918 | 657 | 383 | 391 | 362 | 355 | 273 | 276 | 149 | 87 | 75 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AL | Audit | 2004 | — | — |
HI Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2004 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Anne Lise Nejstgaard Braat | Audit | 0 companies |
| Hans-Jørgen Illemann Bützow | Founder | 0 companies |
| Inger Grethe Bützow | Chairman | 0 companies |
| Mia Illemann Bützow | Board of Directors | 0 companies |