| Revenue | DKK 3M | +39% |
| EBITDA | DKK 728K | +361% |
| Net profit | DKK 488K | +238% |
| Total assets | DKK 2M | -10% |
| Equity | DKK 1,3M | +61% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.075 | 1.552 | 1.334 | 1.620 | 1.701 | 2.022 | 1.830 | 1.890 | 1.859 | 2.046 | 2.326 | 2.600 | 2.126 | 2.960 |
| Staff expenses | -1.677 | -1.484 | -1.190 | -1.564 | -1.517 | -1.556 | -1.529 | -1.956 | -1.701 | -1.856 | -2.067 | -2.532 | -2.404 | -2.232 |
| EBITDA | 398 | 68 | 144 | 56 | 184 | 467 | 301 | -65 | 158 | 190 | 260 | 67 | -278 | 728 |
| Depreciation & amort. | 104 | 67 | 79 | 121 | -129 | -113 | -74 | -174 | -177 | -174 | -192 | -200 | -140 | -76 |
| EBIT | 294 | 0 | 65 | -65 | 54 | 354 | 227 | -240 | -19 | 16 | 68 | -133 | -418 | 652 |
| Net financials | -51 | -2 | 0 | -13 | -30 | -14 | -12 | -16 | -10 | -8 | -4 | -19 | -51 | -32 |
| Profit before tax | 242 | -1 | 66 | -79 | 24 | 340 | 216 | -256 | -29 | 8 | 64 | -152 | -470 | 620 |
| Tax | 51 | 15 | 1 | -10 | 0 | 70 | 46 | -56 | -9 | 2 | 4 | -11 | -117 | 132 |
| Net profit | 191 | -16 | 65 | -69 | 24 | 270 | 170 | -199 | -20 | 6 | 60 | -141 | -353 | 488 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.642 | 1.046 | 1.505 | 1.447 | 1.667 | 2.026 | 2.399 | 2.177 | 2.059 | 2.044 | 2.796 | 2.207 | 2.231 | 2.018 |
| Equity | 1.000 | 984 | 1.049 | 980 | 1.004 | 1.274 | 1.444 | 1.245 | 1.225 | 1.231 | 1.291 | 1.150 | 797 | 1.285 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 642 | 51 | 444 | 465 | 660 | 746 | 929 | 932 | 834 | 813 | 1.505 | 1.057 | 1.434 | 733 |
| Total debt | 642 | 51 | 444 | 465 | 660 | 746 | 929 | 932 | 834 | 813 | 1.505 | 1.057 | 1.434 | 733 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.M.A. Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Michael Andersen | Management | 0 companies |