| Revenue | DKK 569K | -57% |
| EBITDA | DKK -282K | +18% |
| Net profit | DKK -343K | +2% |
| Total assets | DKK 2,4M | -3% |
| Equity | DKK 811K | -30% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 459 | 379 | 396 | 305 | 718 | -40 | 244 | 435 | 484 | 768 | 1.106 | 1.572 | 1.314 | 569 |
| Staff expenses | -237 | -207 | -202 | -263 | -173 | -40 | -9 | -127 | -431 | -473 | -826 | -1.585 | -1.656 | -928 |
| EBITDA | 222 | 172 | 194 | 42 | 545 | -80 | 235 | 326 | 52 | 294 | 280 | -14 | -342 | -282 |
| Depreciation & amort. | -103 | -104 | -107 | -110 | -108 | -140 | -62 | -65 | -57 | -36 | -36 | -36 | -54 | 39 |
| EBIT | 119 | 68 | 87 | -68 | 437 | -220 | 173 | 261 | -5 | 258 | 244 | -50 | -397 | -320 |
| Net financials | -45 | -42 | -17 | -21 | 0 | -8 | -24 | -6 | -87 | -36 | -20 | -57 | -32 | -62 |
| Profit before tax | 74 | 26 | 70 | -88 | 437 | -227 | 149 | 255 | -92 | 222 | 223 | -106 | -428 | -382 |
| Tax | 18 | 6 | 18 | -18 | 104 | -55 | 33 | 59 | -17 | 14 | 44 | -19 | -78 | -38 |
| Net profit | 56 | 19 | 52 | -70 | 333 | -172 | 116 | 196 | -75 | 208 | 180 | -87 | -351 | -343 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 855 | 768 | 715 | 640 | 591 | 1.635 | 2.627 | 2.595 | 2.573 | 2.327 | 2.704 | 2.528 | 2.470 | 2.402 |
| Equity | 58 | 77 | 129 | 59 | 392 | 220 | 1.323 | 1.519 | 1.444 | 1.652 | 1.832 | 1.745 | 1.154 | 811 |
| Long-term debt | 0 | 0 | 7 | 0 | 63 | 485 | 466 | 454 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 798 | 691 | 574 | 574 | 109 | 914 | 826 | 605 | 1.129 | 674 | 872 | 783 | 1.315 | 1.591 |
| Total debt | 798 | 691 | 582 | 574 | 171 | 1.398 | 1.292 | 1.059 | 1.129 | 674 | 872 | 783 | 1.315 | 1.591 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2006 | — | — |
SI Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Hasan Bayram | Management | 0 companies |
| Steen Ingtrup | Audit | 0 companies |