| Revenue | DKK 2,8M | -216% |
| EBITDA | DKK -8,1M | +49% |
| Net profit | DKK -13,7M | +47% |
| Total assets | DKK 31,8M | +21% |
| Equity | DKK 12,1M | +20% |
| Employees | 13 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.050 | 2.416 | 3.217 | 3.271 | 4.837 | 4.880 | 3.019 | 4.551 | 5.752 | 4.573 | 2.270 | -2.439 | 2.821 |
| Staff expenses | -599 | -1.654 | -2.389 | -2.491 | -2.574 | -4.008 | -6.562 | -6.204 | -4.759 | -9.163 | -14.772 | -13.066 | -10.443 |
| EBITDA | 451 | 762 | 828 | 780 | 2.263 | 872 | -3.543 | -1.653 | 994 | -5.651 | -12.539 | -15.750 | -8.102 |
| Depreciation & amort. | -1 | -6 | -88 | -93 | -187 | -353 | -470 | -728 | -1.361 | -1.639 | -3.372 | -3.679 | -3.581 |
| EBIT | 450 | 756 | 739 | 687 | 2.076 | 519 | -4.013 | -2.380 | -367 | -7.290 | -15.911 | -19.429 | -11.682 |
| Net financials | -113 | -216 | -372 | -338 | -254 | -539 | -332 | -652 | -590 | -376 | 112 | -1.098 | -2.299 |
| Profit before tax | 337 | 540 | 368 | 349 | 1.822 | -20 | -4.345 | -3.033 | -957 | -7.667 | -15.800 | -20.527 | -13.981 |
| Tax | -463 | 182 | 170 | 82 | 383 | 3 | -916 | -653 | -286 | -1.555 | -3.525 | 5.201 | -270 |
| Net profit | 801 | 358 | 198 | 267 | 1.439 | -22 | -3.428 | -2.380 | -671 | -6.112 | -12.275 | -25.728 | -13.711 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.004 | 4.813 | 8.320 | 8.821 | 12.875 | 15.328 | 22.062 | 22.358 | 21.652 | 30.413 | 39.604 | 26.334 | 31.849 |
| Equity | 1.235 | 1.593 | 1.978 | 3.746 | 5.185 | 11.047 | 7.618 | 5.239 | 9.704 | 23.592 | 29.317 | 10.058 | 12.103 |
| Long-term debt | 482 | 0 | 0 | 1.556 | 1.650 | 1.749 | 1.853 | 2.139 | 344 | 345 | 316 | 9.777 | 12.638 |
| Short-term debt | 1.287 | 3.220 | 6.342 | 3.519 | 6.041 | 2.533 | 12.591 | 14.981 | 11.605 | 6.477 | 9.970 | 6.499 | 7.109 |
| Total debt | 1.769 | 3.220 | 6.342 | 5.076 | 7.691 | 4.282 | 14.444 | 17.120 | 11.948 | 6.822 | 10.287 | 16.276 | 19.746 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2006 | — | — |
KÅ Management | Management | 2021 | — | — |
NH Chief Executive Officer | Chief Executive Officer | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2008 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2015 | — | — | |
| Deputy Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Nordic Alpha Partners Fund I K/S | Company | 33.3% | 33.3% | 2024 |
AWDK INVEST ApS | Company | 25.0% | 25.0% | 2024 |
SCHIERBECK E-CONSULT ApS | Company | 5.0% | 5.0% | 2024 |
KKHL 1 ApS | Company | 5.0% | 5.0% | 2026 |
OM HOLDING 2006 ApS | Company | 5.0% | 5.0% | 2025 |
MATER A/S | Company | 5.0% | 5.0% | 2017 |
North-East Venture ApS | Company | 5.0% | 5.0% | 2021 |
| Individual | 0.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Axel Demant Marstrand | Management | 0 companies |
| Ketil Årdal | Management | 0 companies |
| Niels Henrik Lauritzen | Chief Executive Officer | 0 companies |
| Martin Lumbye Hansen | Board of Directors | 0 companies |
| Bruce Douglas Mau | Board of Directors | 0 companies |
| Anne-Marie Buemann | Board of Directors | 0 companies |
| Jens Christian Collin Erichsen | Board of Directors | 0 companies |
| Martin Lavesen | Board of Directors | 0 companies |
| Ole Bjerg | Board of Directors | 0 companies |
| Thomas Lykke | Board of Directors | 0 companies |
| Marianne Holmquist Lund | Chairman | 0 companies |
| Jesper Klaus Schierbeck-Hansen | Board of Directors | 0 companies |
| Mette Marstrand | Chairman | 0 companies |
| Sofie Sine Lindahl-Jessen | Chairman | 0 companies |
| Jakob Fuhr Hansen | Board of Directors | 0 companies |
| Anja Louise Houvenaeghel Lehwille | Board of Directors | 0 companies |
| Peter Marius Warrer | Chairman | 0 companies |
| Claus Flyger Pejstrup | Board of Directors | 0 companies |
| Helle Skov | Board of Directors | 0 companies |
| Troels Øberg | Deputy Chairman | 0 companies |
| Brian Christopher Walker | Chairman | 0 companies |
| Peter Mahler Sørensen | Board of Directors | 0 companies |