| Revenue | DKK 4,4M | +15% |
| EBITDA | DKK 2,4M | +241% |
| Net profit | DKK 838K | +215% |
| Total assets | DKK 90,7M | +0% |
| Equity | DKK 18,2M | +5% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.966 | 1.832 | 1.203 | 1.453 | 1.470 | 1.562 | 1.722 | 3.399 | 3.071 | 4.146 | 3.784 | 3.871 | 4.445 |
| Staff expenses | -140 | -283 | -425 | -161 | -146 | -145 | -469 | -525 | -714 | -715 | -595 | -581 | -590 |
| EBITDA | 1.825 | 1.549 | 350 | 2.481 | 6.359 | 1.908 | 3.827 | 2.873 | 6.303 | 4.720 | 2.583 | 700 | 2.385 |
| Depreciation & amort. | -362 | -1.000 | -354 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.464 | 549 | -3 | 2.481 | 6.359 | 1.908 | 3.827 | 2.873 | 6.303 | 4.720 | 2.583 | 700 | 2.385 |
| Net financials | -916 | 4.829 | -592 | -538 | -572 | -695 | -962 | -1.256 | -797 | -691 | -624 | -1.630 | -1.309 |
| Profit before tax | 547 | 5.378 | -595 | 1.943 | 5.787 | 1.213 | 2.864 | 1.617 | 5.506 | 4.029 | 1.958 | -930 | 1.076 |
| Tax | 142 | 149 | -102 | 457 | 1.291 | 313 | 507 | 361 | 1.212 | 826 | 496 | -203 | 238 |
| Net profit | 405 | 5.228 | -493 | 1.486 | 4.496 | 900 | 2.357 | 1.257 | 4.294 | 3.203 | 1.462 | -727 | 838 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40.077 | 40.037 | 36.921 | 36.336 | 40.701 | 54.537 | 71.168 | 72.336 | 77.218 | 92.086 | 92.782 | 90.722 | 90.669 |
| Equity | -5.480 | -251 | -744 | 742 | 5.238 | 6.138 | 8.495 | 9.751 | 14.045 | 16.598 | 18.060 | 17.334 | 18.171 |
| Long-term debt | 27.157 | 26.207 | 24.162 | 23.518 | 22.860 | 38.268 | 50.233 | 48.847 | 42.230 | 43.667 | 65.983 | 66.275 | 65.254 |
| Short-term debt | 18.400 | 14.081 | 13.503 | 12.076 | 12.109 | 9.323 | 11.125 | 12.061 | 18.245 | 28.663 | 5.405 | 4.123 | 4.014 |
| Total debt | 45.557 | 40.288 | 37.665 | 35.594 | 34.969 | 47.591 | 61.358 | 60.908 | 60.475 | 72.330 | 71.387 | 70.398 | 69.269 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2005 | — | — |
JK Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GICO HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Pedersen | Management | 0 companies |
| Jeppe Kjærgaard Pedersen | Management | 0 companies |