| Revenue | DKK -92K | -13% |
| EBITDA | DKK -92K | +13% |
| Net profit | DKK 115K | +21020% |
| Total assets | DKK 28,4M | +232% |
| Equity | DKK 309K | +60% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -278 | 36 | 56 | 49 | 45 | 64 | 77 | 83 | 22 | -19 | -173 | -57 | -106 | -92 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -287 | 21 | 71 | 43 | 45 | 64 | 77 | 83 | 22 | 41 | -233 | -57 | -106 | -92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -287 | 21 | 71 | 43 | 45 | 64 | 77 | 83 | 22 | 41 | -233 | -57 | -106 | -92 |
| Net financials | -407 | 2.664 | -206 | -195 | -204 | -165 | -155 | -174 | -209 | -225 | -205 | 7 | 0 | 0 |
| Profit before tax | -695 | 2.685 | -135 | -151 | -159 | -101 | -79 | -91 | -186 | -184 | -438 | -50 | -106 | -92 |
| Tax | -174 | -66 | -24 | -7 | -35 | -22 | 585 | -0 | -61 | -20 | -196 | -86 | -106 | -207 |
| Net profit | -521 | 2.751 | -110 | -145 | -124 | -79 | -664 | -91 | -125 | -164 | -242 | 36 | 1 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.080 | 7.728 | 7.748 | 8.002 | 8.010 | 8.097 | 7.557 | 7.504 | 7.545 | 7.623 | 6.195 | 7.188 | 8.543 | 28.393 |
| Equity | -2.225 | 526 | 416 | 271 | 147 | 1.443 | 779 | 688 | 563 | 399 | 157 | 193 | 193 | 309 |
| Long-term debt | 3.620 | 3.690 | 3.632 | 6.896 | 3.790 | 3.628 | 3.472 | 3.217 | 3.064 | 2.908 | 1.365 | 1.445 | 1.445 | 1.445 |
| Short-term debt | 5.685 | 3.512 | 3.701 | 4.237 | 4.073 | 3.026 | 3.305 | 3.599 | 3.918 | 4.316 | 4.673 | 5.550 | 6.905 | 26.639 |
| Total debt | 9.305 | 7.202 | 7.333 | 7.731 | 7.863 | 6.654 | 6.777 | 6.816 | 6.982 | 7.224 | 6.039 | 6.996 | 8.350 | 28.084 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Management | Management | 2005 | — | — |
TB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HFE ApS | Company | 100.0% | 100.0% | 2021 |
PH Holding II ApS | Company | 100.0% | 100.0% | 2019 |
PH AF 1. JANUAR 2000 HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Rye Fredborg | Management | 0 companies |
| Torben Bertin Hein | Management | 0 companies |