| Revenue | DKK 2,1M | -149% |
| EBITDA | DKK -667K | +90% |
| Net profit | DKK 109,3M | -6% |
| Total assets | DKK 1,9B | +0% |
| Equity | DKK 1,7B | +7% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -148 | -141 | -19 | -12 | -92 | -16 | -270 | -934 | -863 | -1.260 | -4.356 | 2.120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -341 | -1.578 | -2.188 | -2.787 |
| EBITDA | -131 | -225 | -141 | -19 | -12 | -92 | -16 | -270 | -934 | -1.204 | -2.838 | -6.544 | -667 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -58 | -114 | -604 | -1.457 |
| EBIT | -131 | -225 | -141 | -19 | -12 | -92 | -16 | -270 | -934 | -1.262 | -2.952 | -7.148 | -2.124 |
| Net financials | 24.618 | 40.780 | 31.286 | 39.676 | 53.123 | 52.395 | 48.427 | 44.945 | 34.081 | 1.243.430 | -38.785 | 153.713 | 145.611 |
| Profit before tax | 24.487 | 40.555 | 31.145 | 39.657 | 53.111 | 52.303 | 48.411 | 44.675 | 33.147 | 1.242.168 | -41.737 | 146.565 | 142.444 |
| Tax | 55 | 285 | -43 | 368 | -4 | 70 | -76 | -85 | -182 | 1.266 | -6.635 | 30.582 | 33.167 |
| Net profit | 24.432 | 40.270 | 31.188 | 39.288 | 53.115 | 52.233 | 48.488 | 44.760 | 33.329 | 1.240.902 | -35.102 | 115.983 | 109.277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 258.373 | 276.488 | 287.804 | 317.245 | 340.199 | 357.485 | 372.375 | 380.745 | 379.009 | 1.616.385 | 1.881.887 | 1.915.118 | 1.923.594 |
| Equity | 258.255 | 276.383 | 287.708 | 317.075 | 340.190 | 357.423 | 370.911 | 380.670 | 378.999 | 1.594.901 | 1.519.799 | 1.635.782 | 1.745.059 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219 | 219 |
| Short-term debt | 118 | 105 | 96 | 171 | 9 | 62 | 1.464 | 75 | 10 | 21.484 | 362.088 | 278.916 | 178.137 |
| Total debt | 118 | 105 | 96 | 171 | 9 | 62 | 1.464 | 75 | 10 | 21.484 | 362.088 | 279.135 | 178.356 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HE Management | Management | 2005 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NELIN Holding ApS | Company | 33.3% | 15.0% | 2025 |
JELIN Holding ApS | Company | 33.3% | 15.0% | 2025 |
HLI Holding 2022 ApS | Company | 20.0% | 50.0% | 2025 |
PANTUS NewCo ApS | Company | 66.7% | 100.0% | 2022 |
| Individual | 33.3% | 0.0% | 2012 | |
JELIN HOLDING ApS | Company | 15.0% | 0.0% | 2021 |
| Individual | 15.0% | 0.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Esmann Lindberg | Management | 0 companies |
| Carsten Kultoft Lorentsen | Board of Directors | 0 companies |
| Tina Marianne Kok | Board of Directors | 0 companies |