| Revenue | DKK 12,2M | -5% |
| EBITDA | DKK 2,5M | -5% |
| Net profit | DKK 1,6M | -11% |
| Total assets | DKK 20,4M | -3% |
| Equity | DKK 18M | -1% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.459 | 13.504 | 15.995 | 16.712 | 18.016 | 18.092 | 15.088 | 13.009 | 16.134 | 20.968 | 17.854 | 12.941 | 12.238 |
| Staff expenses | -10.206 | -10.553 | -11.124 | -10.461 | -11.954 | -12.727 | -12.176 | -9.983 | -10.147 | -10.495 | -12.339 | -10.355 | -9.786 |
| EBITDA | -747 | 2.951 | 4.812 | 6.210 | 6.062 | 5.365 | 2.806 | 3.026 | 5.987 | 10.472 | 5.515 | 2.587 | 2.452 |
| Depreciation & amort. | 586 | -437 | -596 | -655 | -748 | -571 | -477 | -384 | -461 | -445 | -390 | -338 | -437 |
| EBIT | -1.332 | 2.514 | 4.216 | 5.555 | 5.314 | 4.794 | 2.330 | 2.642 | 5.526 | 10.026 | 5.125 | 2.248 | 2.015 |
| Net financials | -645 | -702 | 282 | 605 | -259 | -642 | -10 | -24 | -38 | -25 | -89 | 42 | 17 |
| Profit before tax | -1.978 | 1.811 | 4.498 | 6.160 | 5.055 | 4.153 | 2.319 | 2.618 | 5.487 | 10.001 | 5.035 | 2.291 | 2.033 |
| Tax | -499 | 435 | 1.098 | 1.443 | 1.119 | 919 | 510 | 598 | 1.207 | 2.200 | 1.108 | 504 | 447 |
| Net profit | -1.479 | 1.377 | 3.400 | 4.717 | 3.936 | 3.234 | 1.809 | 2.020 | 4.280 | 7.801 | 3.928 | 1.787 | 1.585 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.655 | 15.591 | 15.320 | 16.433 | 20.334 | 19.888 | 20.344 | 19.129 | 26.550 | 27.024 | 25.513 | 20.917 | 20.376 |
| Equity | 473 | 1.675 | 5.075 | 9.617 | 13.377 | 14.182 | 13.560 | 14.771 | 19.051 | 22.562 | 20.490 | 18.227 | 18.012 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 14.182 | 13.818 | 10.090 | 6.739 | 6.957 | 5.707 | 6.783 | 4.358 | 7.499 | 4.462 | 3.723 | 2.690 | 2.364 |
| Total debt | 14.182 | 13.818 | 10.090 | 6.739 | 6.957 | 5.707 | 6.783 | 4.358 | 7.499 | 4.462 | 3.723 | 2.690 | 2.364 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LH-HOLDING AF 1972 ApS | Company | 50.0% | 50.0% | 2011 |
CN HOLDING 1971 ApS | Company | 33.3% | 33.3% | 2011 |
VICLA HOLDING ApS | Company | 10.0% | 10.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Simonsen Schmidt | Management | 0 companies |
| Claus Nissen | Board of Directors | 0 companies |
| Alexander Tychsen | Board of Directors | 0 companies |
| Henrik Jessen Nielsen | Board of Directors | 0 companies |
| Stig Simonsen Jensen | Board of Directors | 0 companies |
| Lisbeth Schmidt Simonsen | Board of Directors | 0 companies |