| Revenue | DKK 1M | -10% |
| EBITDA | DKK 1M | -10% |
| Net profit | DKK 791K | -10% |
| Total assets | DKK 18,3M | -12% |
| Equity | DKK 12,7M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.232 | 3.438 | 4.679 | 4.282 | 1.268 | 2.842 | 2.380 | 2.542 | 2.740 | 3.071 | 3.423 | 1.126 | 1.012 |
| Staff expenses | -3.732 | -2.688 | -2.520 | -2.432 | -1.421 | -1.579 | -1.482 | -1.368 | -1.823 | -863 | -26 | -0 | -0 |
| EBITDA | 500 | 750 | 2.237 | 1.850 | -153 | 1.263 | 898 | 1.175 | 917 | 2.208 | 3.449 | 1.126 | 1.012 |
| Depreciation & amort. | -224 | -166 | 39 | -166 | -283 | -266 | -282 | -157 | -132 | -57 | -35 | -0 | -0 |
| EBIT | 276 | 584 | 2.198 | 1.684 | -436 | 997 | 616 | 1.017 | 785 | 2.151 | 3.414 | 1.126 | 1.012 |
| Net financials | -115 | -153 | -24 | -198 | -141 | -143 | 33 | 42 | -68 | -8 | -155 | -184 | 2 |
| Profit before tax | 160 | 432 | 2.174 | 1.486 | -577 | 853 | 650 | 1.059 | 716 | 2.143 | 3.259 | 942 | 1.014 |
| Tax | 54 | 120 | 467 | 333 | -120 | 177 | 155 | 239 | 158 | 464 | 732 | 67 | 223 |
| Net profit | 107 | 311 | 1.707 | 1.153 | -457 | 677 | 495 | 820 | 559 | 1.679 | 2.527 | 875 | 791 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.428 | 5.651 | 7.668 | 8.160 | 8.543 | 7.975 | 9.449 | 13.588 | 13.973 | 18.238 | 20.373 | 20.710 | 18.301 |
| Equity | 3.525 | 3.813 | 5.446 | 6.553 | 5.325 | 5.918 | 6.454 | 7.281 | 7.872 | 9.516 | 12.376 | 11.958 | 12.747 |
| Long-term debt | 0 | 0 | 619 | 509 | 390 | 285 | 167 | 100 | 39 | 0 | 0 | 0 | 0 |
| Short-term debt | 903 | 1.838 | 1.603 | 1.047 | 2.829 | 1.757 | 2.828 | 6.207 | 6.062 | 8.722 | 7.908 | 8.752 | 5.554 |
| Total debt | 903 | 1.838 | 2.222 | 1.557 | 3.218 | 2.042 | 2.995 | 6.307 | 6.101 | 8.722 | 7.908 | 8.752 | 5.554 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Audit | Audit | 2011 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2011 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
F. B. CHRISTENSEN HOLDING ApS | Company | 33.3% | 33.3% | 2005 |
3 H HOLDING ApS | Company | 50.0% | 50.0% | 2020 |
COMPFITT A/S | Company | 100.0% | 100.0% | 2016 |
SPEJLBORG HOLDING ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Aage Jensen | Audit | 0 companies |
| Henrik Højgaard Hermansen | Chief Executive Officer | 0 companies |
| Frank Bundgaard Christensen | Board of Directors | 0 companies |
| Per Højgaard Hermansen | Board of Directors | 0 companies |
| Peter Huuse Sørensen | Chairman | 0 companies |
| Knud Hermand Hermansen | Chairman | 0 companies |
| Thomas Villum Folmann | Chairman | 0 companies |