| Revenue | DKK -1,3M | -15% |
| EBITDA | DKK -1,4M | +12% |
| Net profit | DKK 5,3M | -51% |
| Total assets | DKK 164,7M | -6% |
| Equity | DKK 157,6M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | -209 | -356 | -90 | -562 | -360 | 466 | 7 | 28 | -6 | -207 | -749 | -1.528 | -1.300 |
| Staff expenses | -0 | -0 | -0 | -5 | -5 | -5 | -5 | -5 | -5 | -5 | -0 | -0 | -4 | -52 |
| EBITDA | -4 | -209 | -356 | -95 | -567 | -365 | 461 | 2 | 23 | -11 | -207 | -749 | -1.533 | -1.352 |
| Depreciation & amort. | -0 | 35 | 35 | 35 | -35 | -35 | -16 | -16 | -16 | -16 | -20 | -56 | -129 | -201 |
| EBIT | -4 | -244 | -391 | -130 | -602 | -400 | 445 | -13 | 7 | -26 | -227 | -805 | -1.662 | -1.554 |
| Net financials | 0 | 13.947 | 112.585 | 5.303 | -10.512 | -7.666 | -1.239 | 26.019 | 1.899 | 47.661 | 6.634 | -8.291 | 15.836 | 8.615 |
| Profit before tax | -4 | 13.703 | 112.193 | 5.172 | -11.114 | -8.066 | -793 | 26.237 | 1.906 | 47.635 | 6.406 | -9.096 | 14.174 | 7.062 |
| Tax | -0 | -19 | 254 | 1.044 | 359 | 9 | 103 | 154 | 147 | 124 | 998 | -3.644 | 3.268 | 1.718 |
| Net profit | -4 | 13.722 | 111.939 | 4.128 | -11.473 | -8.075 | -896 | 26.083 | 1.759 | 47.511 | 5.409 | -5.452 | 10.907 | 5.343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 396 | 15.805 | 126.047 | 130.244 | 115.516 | 104.186 | 99.099 | 122.645 | 123.538 | 171.108 | 174.848 | 167.019 | 174.859 | 164.708 |
| Equity | 309 | 13.435 | 122.324 | 125.752 | 111.829 | 100.754 | 97.857 | 120.846 | 122.053 | 169.564 | 172.360 | 161.008 | 167.714 | 157.604 |
| Long-term debt | 0 | 2.245 | 3.418 | 3.380 | 3.269 | 3.151 | 975 | 934 | 890 | 848 | 824 | 791 | 763 | 730 |
| Short-term debt | 87 | 126 | 305 | 1.112 | 327 | 181 | 64 | 54 | 90 | 90 | 1.060 | 5.220 | 5.562 | 5.536 |
| Total debt | 87 | 2.371 | 3.723 | 4.492 | 3.596 | 3.332 | 1.039 | 988 | 981 | 938 | 1.884 | 6.011 | 6.324 | 6.266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lynge | Management | 0 companies |
| Jakob Juul Christensen | Board of Directors | 0 companies |
| Charlotte Vinding Christensen | Board of Directors | 0 companies |