| Revenue | DKK -40K | -15% |
| EBITDA | DKK -40K | +60% |
| Net profit | DKK 324K | -35% |
| Total assets | DKK 6,8M | +2% |
| Equity | DKK 6,7M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -130 | -44 | -37 | 92 | 53 | -21 | -4 | 14 | -35 | -39 | -18 | -37 | -47 | -40 |
| Staff expenses | -0 | -26 | -192 | -99 | -77 | -70 | -88 | -49 | -82 | -47 | -90 | -76 | -54 | -0 |
| EBITDA | -130 | -70 | -229 | -6 | -24 | -92 | -92 | -35 | -117 | -86 | -108 | -113 | -101 | -40 |
| Depreciation & amort. | -3 | -6 | -7 | -6 | -3 | -4 | -3 | -4 | -7 | -9 | -9 | -5 | -4 | -2 |
| EBIT | -133 | -77 | -236 | -12 | -27 | -95 | -95 | -39 | -124 | -95 | -116 | -118 | -106 | -42 |
| Net financials | 252 | 230 | 317 | 10 | 86 | 388 | 57 | -27 | 165 | 376 | -81 | 6.429 | 603 | 366 |
| Profit before tax | 119 | 153 | 81 | -3 | 59 | 292 | -38 | -66 | 42 | 281 | -197 | 6.311 | 498 | 324 |
| Tax | -9 | 21 | 12 | 20 | 35 | 6 | -0 | 6 | -0 | 12 | 11 | 11 | 0 | 0 |
| Net profit | 129 | 132 | 69 | -23 | 25 | 286 | -38 | -72 | 42 | 268 | -208 | 6.300 | 497 | 324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.613 | 2.742 | 2.769 | 2.461 | 2.387 | 2.593 | 2.430 | 2.249 | 2.179 | 2.341 | 2.014 | 8.206 | 6.587 | 6.750 |
| Equity | 2.554 | 2.590 | 2.560 | 2.437 | 2.361 | 2.544 | 2.400 | 2.220 | 2.151 | 2.306 | 1.983 | 8.166 | 6.563 | 6.727 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 59 | 152 | 209 | 24 | 26 | 49 | 30 | 29 | 28 | 35 | 31 | 40 | 24 | 24 |
| Total debt | 59 | 152 | 209 | 24 | 26 | 49 | 30 | 29 | 28 | 35 | 31 | 40 | 24 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Nørgaard Rasmussen | Founder | 0 companies |