| Revenue | DKK 958K | +36% |
| EBITDA | DKK -128K | -176% |
| Net profit | DKK -116K | -200% |
| Total assets | DKK 467K | -15% |
| Equity | DKK 225K | -34% |
| Employees | 4 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 984 | 866 | 728 | 703 | 958 |
| Staff expenses | -430 | -436 | -502 | -481 | -1.010 |
| EBITDA | 554 | 429 | 227 | 168 | -128 |
| Depreciation & amort. | -10 | -10 | -10 | -18 | -18 |
| EBIT | 545 | 420 | 217 | 150 | -146 |
| Net financials | -4 | -5 | -4 | -2 | -2 |
| Profit before tax | 541 | 415 | 213 | 148 | -148 |
| Tax | 119 | 89 | 47 | 33 | -33 |
| Net profit | 422 | 326 | 166 | 116 | -116 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 949 | 641 | 539 | 547 | 467 |
| Equity | 493 | 459 | 350 | 341 | 225 |
| Long-term debt | 0 | 0 | 0 | 23 | 55 |
| Short-term debt | 456 | 181 | 188 | 183 | 187 |
| Total debt | 456 | 181 | 188 | 206 | 241 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SH Chief Executive Officer | Chief Executive Officer | 2019 |
| Former (2) | ||
JH Management | Management | 2006 – 2007 |
FJ Management | Management | 2007 – 2019 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2006 – 2007 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Finn Jørgen Madsen | Management | 0 companies |
| Søren Hagen Sveigaard | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |