| Revenue | DKK 3,3M | -14% |
| EBITDA | DKK 279K | -45% |
| Net profit | DKK 218K | -45% |
| Total assets | DKK 1,4M | -32% |
| Equity | DKK 468K | -57% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 738 | 573 | 942 | 968 | 1.220 | 1.403 | 1.417 | 1.617 | 1.816 | 2.281 | 2.999 | 3.560 | 3.839 | 3.310 |
| Staff expenses | -575 | -495 | -895 | -781 | -827 | -1.101 | -1.471 | -1.387 | -1.756 | -1.975 | -2.613 | -3.345 | -3.334 | -3.031 |
| EBITDA | 163 | 78 | 47 | 187 | 393 | 303 | -53 | 230 | 60 | 306 | 387 | 215 | 505 | 279 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 163 | 78 | 47 | 187 | 393 | 303 | -53 | 230 | 60 | 306 | 387 | 215 | 505 | 279 |
| Net financials | -7 | -0 | 1 | 4 | 3 | -4 | -3 | -0 | -4 | -6 | -4 | 2 | 5 | 1 |
| Profit before tax | 156 | 78 | 48 | 191 | 396 | 298 | -56 | 230 | 56 | 300 | 383 | 216 | 510 | 280 |
| Tax | 40 | 20 | 13 | 46 | 88 | 66 | -0 | 40 | 12 | 66 | 85 | 48 | 113 | 62 |
| Net profit | 116 | 58 | 35 | 145 | 309 | 232 | -56 | 190 | 43 | 234 | 298 | 169 | 397 | 218 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 337 | 228 | 321 | 496 | 843 | 937 | 678 | 944 | 1.109 | 1.367 | 1.568 | 1.899 | 2.113 | 1.435 |
| Equity | 92 | 150 | 184 | 329 | 559 | 607 | 351 | 541 | 485 | 618 | 801 | 852 | 1.099 | 468 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49 | 150 | 150 | 150 | 150 | 165 | 0 |
| Short-term debt | 245 | 78 | 137 | 167 | 284 | 330 | 326 | 354 | 475 | 599 | 616 | 896 | 848 | 966 |
| Total debt | 245 | 78 | 137 | 167 | 284 | 330 | 326 | 403 | 625 | 749 | 766 | 1.046 | 1.014 | 966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Management | Management | 2005 | — | — |
NH Management | Management | 2024 | — | — |
KB Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Ziaxe Holding ApS | Company | 50.0% | 50.0% | 2025 |
HJERMIND HOLDING ApS | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Troels Juul Diekmann | Management | 0 companies |
| Nick Hjermind | Management | 0 companies |
| Kim Birger Hjermind | Management | 0 companies |