| Revenue | DKK -94K | -20% |
| EBITDA | DKK -94K | +69% |
| Net profit | DKK 1,9M | +121% |
| Total assets | DKK 48,9M | +31% |
| Equity | DKK 35,7M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | -17 | -69 | -161 | -437 | -473 | -203 | -37 | -91 | -70 | -118 | -94 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -97 | -444 | -537 | -562 | -190 | -0 |
| EBITDA | -16 | -11 | -11 | -17 | -69 | -161 | -467 | -473 | -300 | -481 | -629 | -632 | -308 | -94 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -13 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -16 | -11 | -11 | -17 | -69 | -175 | -482 | -473 | -300 | -481 | -629 | -632 | -308 | -94 |
| Net financials | 186 | 214 | 194 | -675 | 251 | 816 | -254 | 128 | -13.165 | -2.420 | -6.491 | -16.370 | -8.203 | 1.654 |
| Profit before tax | 170 | 202 | 183 | -692 | 182 | 642 | -736 | -346 | -13.465 | -2.901 | -7.120 | -17.002 | -8.511 | 1.559 |
| Tax | 42 | 51 | 46 | 20 | -0 | 115 | -5 | -1 | -0 | -0 | -0 | -0 | 310 | -300 |
| Net profit | 127 | 152 | 137 | -712 | 182 | 527 | -731 | -345 | -13.465 | -2.901 | -7.120 | -17.002 | -8.821 | 1.859 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.252 | 4.586 | 4.763 | 4.061 | 4.156 | 8.777 | 7.982 | 28.073 | 26.231 | 26.797 | 24.015 | 10.909 | 37.381 | 48.931 |
| Equity | 4.384 | 4.536 | 4.674 | 3.961 | 4.143 | 4.670 | 3.967 | 25.122 | 17.657 | 26.756 | 19.636 | 6.634 | 33.813 | 35.672 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 868 | 50 | 90 | 99 | 13 | 4.107 | 4.015 | 2.951 | 8.574 | 41 | 4.379 | 4.275 | 3.568 | 13.258 |
| Total debt | 868 | 50 | 90 | 99 | 13 | 4.107 | 4.015 | 2.951 | 8.574 | 41 | 4.379 | 4.275 | 3.568 | 13.258 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Rugmarken Holding ApS | Company | 33.3% | 33.3% | 2023 |
| Individual | 33.3% | 33.3% | 2023 | |
H-Invest ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Krag Boas | Founder | 0 companies |