| Revenue | DKK 180K | -46% |
| EBITDA | DKK -134K | +50% |
| Net profit | DKK -194K | +36% |
| Total assets | DKK 404K | +43% |
| Equity | DKK -210K | -1190% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.658 | 1.230 | 1.273 | 815 | 1.101 | 1.703 | 170 | 284 | -92 | 731 | 1.264 | 332 | 180 |
| Staff expenses | -1.617 | -839 | -1.052 | -916 | -1.011 | -664 | -448 | -241 | -7 | -458 | -498 | -598 | -314 |
| EBITDA | 41 | 391 | 222 | -106 | 89 | 1.038 | -278 | 43 | -99 | 273 | 767 | -266 | -134 |
| Depreciation & amort. | 69 | -25 | 27 | 17 | 15 | -13 | -0 | -0 | -7 | -45 | -72 | -72 | -72 |
| EBIT | -28 | 366 | 194 | -123 | 74 | 1.025 | -278 | 43 | -107 | 228 | 695 | -338 | -206 |
| Net financials | 190 | -3 | 13 | 15 | 18 | 27 | 25 | 4 | 3 | -6 | 6 | 11 | -13 |
| Profit before tax | 190 | 363 | 207 | -61 | 93 | 1.052 | -253 | 47 | -104 | 222 | 701 | -327 | -219 |
| Tax | 14 | 91 | 53 | 23 | 20 | 232 | 5 | -6 | -2 | -15 | 154 | -26 | -25 |
| Net profit | 176 | 272 | 154 | -85 | 72 | 820 | -258 | 53 | -102 | 237 | 547 | -301 | -194 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 646 | 905 | 1.135 | 902 | 1.017 | 1.993 | 370 | 324 | 327 | 643 | 1.520 | 283 | 404 |
| Equity | 99 | 371 | 525 | 315 | 388 | 1.208 | 150 | 203 | 101 | 338 | 885 | -16 | -210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 546 | 533 | 610 | 586 | 629 | 785 | 220 | 121 | 221 | 305 | 624 | 299 | 614 |
| Total debt | 546 | 533 | 610 | 586 | 629 | 785 | 220 | 121 | 221 | 305 | 624 | 299 | 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Founder | Founder | 2005 | — | — |
NF Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
R&N HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lundquist | Founder | 0 companies |
| Nilan Faaborg Jarmer | Management | 0 companies |