| Revenue | DKK -29K | -113% |
| EBITDA | DKK -29K | -127% |
| Net profit | DKK -36K | -143% |
| Total assets | DKK 571K | +11% |
| Equity | DKK 366K | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 128 | 364 | 249 | 324 | 361 | 279 | 314 | 398 | 227 | -29 |
| Staff expenses | -153 | -93 | -100 | -146 | -166 | -159 | -156 | -157 | -119 | -0 |
| EBITDA | -25 | 271 | 148 | 178 | 195 | 120 | 158 | 241 | 107 | -29 |
| Depreciation & amort. | -8 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -33 | 271 | 148 | 178 | 195 | 120 | 158 | 241 | 107 | -29 |
| Net financials | -4 | 4 | -2 | -1 | 2 | 3 | -0 | -0 | -1 | -7 |
| Profit before tax | -37 | 276 | 146 | 177 | 197 | 123 | 158 | 241 | 107 | -37 |
| Tax | -9 | 65 | 37 | 41 | 44 | 28 | 35 | 53 | 23 | -1 |
| Net profit | -28 | 211 | 109 | 135 | 154 | 95 | 123 | 187 | 84 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 197 | 333 | 334 | 349 | 400 | 414 | 418 | 535 | 512 | 571 |
| Equity | 126 | 240 | 253 | 288 | 340 | 332 | 349 | 428 | 401 | 366 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 71 | 93 | 82 | 61 | 60 | 81 | 68 | 105 | 110 | 205 |
| Total debt | 71 | 93 | 82 | 61 | 60 | 81 | 68 | 105 | 110 | 205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2006 | — | — |
SM Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Boet efter Knud S Maegaard | Company | 100.0% | 100.0% | 2020 |
| Individual | 100.0% | 100.0% | 2010 | |
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Næss-Schmidt Risdal | Management | 0 companies |
| Sanne Maegaard | Management | 0 companies |
| Inge Stadsgaard Kjeldsen | Board of Directors | 0 companies |
| Kirsten Cato Jensen | Board of Directors | 0 companies |