| Revenue | DKK -40K | +29% |
| EBITDA | DKK -40K | -29% |
| Net profit | DKK -26,5M | -845% |
| Total assets | DKK 176,5M | -11% |
| Equity | DKK 161,5M | -14% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -32 | -35 | -35 | -31 | -35 | -36 | -33 | -37 | -40 | -33 | -32 | -38 | -31 | -40 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -32 | -35 | -35 | -31 | -35 | -36 | -33 | -37 | -40 | -33 | -32 | -38 | -31 | -40 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -32 | -35 | -35 | -31 | -35 | -36 | -33 | -37 | -40 | -33 | -32 | -38 | -31 | -40 |
| Net financials | 8.071 | 7.006 | 8.931 | 14.682 | -10.639 | 10.380 | -8.009 | 11.210 | 5.837 | 31.836 | 3.941 | 35.018 | -2.702 | -26.389 |
| Profit before tax | 8.040 | 6.971 | 8.897 | 14.651 | -10.674 | 10.344 | -8.042 | 11.173 | 5.797 | 31.802 | 3.909 | 34.980 | -2.733 | -26.429 |
| Tax | 64 | 50 | 50 | 48 | 51 | 52 | 53 | 55 | 57 | 61 | 63 | 69 | 73 | 72 |
| Net profit | 7.976 | 6.921 | 8.846 | 14.603 | -10.725 | 10.292 | -8.095 | 11.117 | 5.740 | 31.742 | 3.846 | 34.911 | -2.806 | -26.501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 81.680 | 88.603 | 97.449 | 112.096 | 101.374 | 111.670 | 103.625 | 114.695 | 120.434 | 152.180 | 156.029 | 190.948 | 198.725 | 176.476 |
| Equity | 81.654 | 88.574 | 97.421 | 112.023 | 101.298 | 111.590 | 103.495 | 114.612 | 120.353 | 152.095 | 155.941 | 190.852 | 188.046 | 161.546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 26 | 29 | 29 | 73 | 76 | 80 | 129 | 83 | 82 | 86 | 88 | 96 | 10.679 | 14.931 |
| Total debt | 26 | 29 | 29 | 73 | 76 | 80 | 129 | 83 | 82 | 86 | 88 | 96 | 10.679 | 14.931 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HQ Founder | Founder | 2004 | — | — |
JB Management | Management | 2006 | — | — |
AM Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M.S. HOLDING A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Helge Qvist Nielsen | Founder | 0 companies |
| Jørgen Bendik Elmer | Management | 0 companies |
| Ana Maria Mazalu | Management | 0 companies |