| Revenue | DKK 41,4M | +0% |
| EBITDA | DKK 9,9M | -21% |
| Net profit | DKK 2,5M | -48% |
| Total assets | DKK 57,9M | +19% |
| Equity | DKK 20,9M | +14% |
| Employees | 73 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.741 | 5.954 | 6.107 | 5.941 | 6.753 | 8.573 | 9.873 | 18.093 | 7.358 | 27.593 | 37.292 | 41.501 | 41.357 |
| Staff expenses | -4.758 | -5.085 | -5.312 | -5.442 | -6.464 | -7.933 | -8.700 | -13.869 | -10.186 | -17.294 | -27.059 | -29.055 | -31.476 |
| EBITDA | 983 | 819 | 795 | 499 | 289 | 636 | 1.173 | 4.222 | -2.833 | 10.299 | 10.057 | 12.446 | 9.880 |
| Depreciation & amort. | 214 | 248 | 269 | 357 | 447 | -540 | -565 | -2.505 | -2.214 | -3.112 | -4.898 | -5.097 | -4.700 |
| EBIT | 770 | 571 | 526 | 142 | -158 | 96 | 608 | 1.718 | -5.047 | 7.186 | 5.158 | 7.349 | 5.181 |
| Net financials | -281 | -273 | -189 | -139 | -36 | -23 | -27 | -9 | -15 | -68 | 941 | -789 | -1.622 |
| Profit before tax | 489 | 298 | 337 | 3 | -194 | 73 | 581 | 1.709 | -5.063 | 7.119 | 6.099 | 6.560 | 3.558 |
| Tax | 151 | 79 | 101 | 28 | -36 | 15 | 130 | 393 | -1.112 | 1.496 | 1.033 | 1.674 | 1.041 |
| Net profit | 339 | 220 | 236 | -25 | -158 | 58 | 451 | 1.316 | -3.950 | 5.623 | 5.066 | 4.886 | 2.517 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.738 | 4.177 | 4.137 | 4.750 | 6.159 | 4.827 | 7.781 | 18.141 | 19.019 | 22.986 | 49.858 | 48.655 | 57.946 |
| Equity | 784 | 1.004 | 1.241 | 1.216 | 1.058 | 1.116 | 1.567 | 6.733 | 2.783 | 8.406 | 13.472 | 18.357 | 20.874 |
| Long-term debt | 147 | 231 | 195 | 145 | 108 | 71 | 0 | 4.156 | 3.254 | 1.735 | 12.903 | 5.798 | 9.366 |
| Short-term debt | 2.634 | 2.735 | 2.404 | 3.063 | 4.704 | 3.336 | 5.780 | 6.542 | 12.982 | 12.198 | 22.985 | 23.902 | 27.311 |
| Total debt | 2.780 | 2.966 | 2.599 | 3.209 | 4.812 | 3.407 | 5.780 | 10.698 | 16.236 | 13.933 | 35.888 | 29.699 | 36.677 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
GG | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Voldbjerg Sørensen | Chief Executive Officer | 0 companies |
| Gerdt Günther Alexander Jensen | Founder | 0 companies |