| Revenue | DKK 7,7M | -20% |
| EBITDA | DKK 804K | -72% |
| Net profit | DKK -1,1M | -282% |
| Total assets | DKK 11,5M | -9% |
| Equity | DKK 1,4M | -43% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.858 | 4.416 | 4.103 | 4.109 | 4.982 | 6.444 | 6.494 | 7.584 | 5.486 | 8.481 | 9.577 | 7.678 |
| Staff expenses | -2.449 | -2.898 | -2.842 | -3.205 | -3.533 | -4.401 | -4.648 | -5.327 | -5.218 | -6.035 | -6.755 | -6.874 |
| EBITDA | 1.409 | 1.518 | 1.261 | 904 | 1.448 | 2.043 | 1.846 | 2.257 | 268 | 2.445 | 2.823 | 804 |
| Depreciation & amort. | -747 | -770 | -719 | -589 | -836 | -917 | 926 | -1.243 | -1.461 | -1.462 | -1.607 | -1.437 |
| EBIT | 662 | 748 | 542 | 316 | 612 | 1.126 | 920 | 1.015 | -1.193 | 983 | 1.216 | -633 |
| Net financials | -205 | -193 | -204 | -254 | -196 | -219 | -222 | -264 | -302 | -279 | -454 | -736 |
| Profit before tax | 457 | 555 | 338 | 61 | 416 | 907 | 698 | 750 | -1.495 | 704 | 762 | -1.369 |
| Tax | 106 | 150 | 92 | 18 | 98 | 214 | 164 | 167 | -322 | 152 | 176 | -303 |
| Net profit | 351 | 405 | 246 | 43 | 318 | 693 | 535 | 583 | -1.173 | 552 | 586 | -1.066 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.985 | 5.501 | 5.066 | 7.848 | 8.055 | 8.861 | 11.687 | 12.683 | 11.957 | 14.747 | 12.687 | 11.524 |
| Equity | 1.090 | 1.295 | 1.401 | 1.444 | 1.762 | 2.315 | 2.550 | 2.833 | 1.360 | 1.912 | 2.498 | 1.433 |
| Long-term debt | 2.120 | 1.332 | 991 | 3.552 | 2.706 | 2.872 | 4.317 | 4.514 | 5.153 | 5.503 | 5.826 | 5.497 |
| Short-term debt | 2.703 | 2.784 | 2.538 | 2.697 | 3.335 | 3.302 | 4.401 | 4.866 | 5.295 | 7.031 | 3.886 | 4.421 |
| Total debt | 4.823 | 4.116 | 3.529 | 6.250 | 6.041 | 6.174 | 8.718 | 9.379 | 10.447 | 12.535 | 9.712 | 9.918 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SALOPARKEN 75 HOLDING ApS | Company | 66.7% | 66.7% | 2015 |
Spee Holding ApS | Company | 25.0% | 25.0% | 2017 |
KNB HOLDING ApS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Møller Nissen | Management | 0 companies |
| Dorte Møller Nissen | Chairman | 0 companies |
| Klaus Hohwü Kæstel | Chairman | 0 companies |
| Tina Jensen Samuelsen | Board of Directors | 0 companies |
| Kim Nyman Bækgaard | Chairman | 0 companies |
| Jesper Spee | Board of Directors | 0 companies |
| Jan Jensen Samuelsen | Chairman | 0 companies |