| Revenue | DKK 327K | -26% |
| EBITDA | DKK -9K | -130% |
| Net profit | DKK -9K | +5% |
| Total assets | DKK 327K | -3% |
| Equity | DKK 280K | -3% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.301 | 1.196 | 1.486 | 1.347 | 631 | 609 | 700 | 649 | 652 | 597 | 701 | 444 | 327 |
| Staff expenses | -889 | -177 | -955 | -857 | -218 | -84 | -164 | -161 | -155 | -110 | -334 | -268 | -186 |
| EBITDA | 207 | 836 | 419 | 369 | 320 | 367 | 270 | 314 | 396 | 370 | 231 | 31 | -9 |
| Depreciation & amort. | -28 | -28 | -28 | -24 | -0 | -0 | -0 | -34 | -34 | -34 | -34 | -34 | -0 |
| EBIT | 179 | 808 | 391 | 346 | 320 | 367 | 270 | 280 | 362 | 336 | 197 | -3 | -9 |
| Net financials | -20 | -16 | 4 | 15 | 8 | 34 | 26 | 15 | -1.285 | -253 | -5 | 0 | 0 |
| Profit before tax | 159 | 791 | 395 | 360 | 328 | 401 | 296 | 295 | -923 | 82 | 192 | -3 | -9 |
| Tax | 44 | 205 | 101 | 88 | 76 | 91 | 67 | 67 | 80 | 79 | 48 | 6 | -0 |
| Net profit | 115 | 587 | 295 | 273 | 251 | 310 | 229 | 228 | -1.003 | 3 | 143 | -9 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.664 | 1.638 | 1.828 | 2.214 | 2.093 | 1.705 | 1.762 | 1.775 | 424 | 397 | 520 | 338 | 327 |
| Equity | 321 | 708 | 903 | 1.175 | 1.427 | 987 | 1.117 | 1.245 | 242 | 155 | 298 | 289 | 280 |
| Long-term debt | 300 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.032 | 724 | 923 | 1.038 | 666 | 718 | 645 | 530 | 183 | 242 | 223 | 49 | 47 |
| Total debt | 1.332 | 924 | 923 | 1.038 | 666 | 718 | 645 | 530 | 183 | 242 | 223 | 49 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2012 | — | — |
LW Management | Management | 2005 | — | — |
SH Founder | Founder | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 | |
| Individual | 50.0% | 50.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Flintsø | Management | 0 companies |
| Lissi Winckler | Management | 0 companies |
| Steen Henrik Gilfelt | Founder | 0 companies |
| Leif Munck | Board of Directors | 0 companies |