| Revenue | DKK -15K | +65% |
| EBITDA | DKK -135K | -1410% |
| Net profit | DKK 6,2M | +409% |
| Total assets | DKK 40,1M | +60% |
| Equity | DKK 8,1M | +324% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -6 | -13 | -8 | -8 | -8 | -8 | -7 | -15 | -7 | -18 | -12 | -9 | -15 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -6 | -13 | -8 | -8 | -8 | -8 | -7 | -15 | -7 | -18 | -12 | -9 | -135 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -3 | -6 | -13 | -8 | -8 | -8 | -8 | -7 | -15 | -7 | -18 | -12 | -9 | -135 |
| Net financials | -89 | -135 | -475 | 670 | 1.268 | 1.158 | 586 | 1.176 | 1.412 | 2.573 | 1.079 | -5.859 | -2.060 | 6.356 |
| Profit before tax | -92 | -142 | -487 | 663 | 1.260 | 1.150 | 579 | 1.168 | 1.398 | 2.566 | 1.061 | -5.871 | -2.069 | 6.221 |
| Tax | -11 | -7 | -0 | 9 | 10 | -31 | -10 | -18 | -117 | -102 | -106 | -13 | -53 | -4 |
| Net profit | -82 | -134 | -487 | 654 | 1.250 | 1.181 | 588 | 1.187 | 1.515 | 2.668 | 1.168 | -5.858 | -2.015 | 6.225 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.424 | 1.788 | 2.105 | 5.120 | 6.483 | 7.840 | 5.473 | 20.833 | 22.480 | 25.078 | 26.004 | 23.624 | 25.050 | 40.082 |
| Equity | 29 | -105 | 136 | 790 | 2.041 | 3.222 | 3.810 | 4.891 | 6.298 | 8.856 | 9.910 | 3.938 | 1.922 | 8.148 |
| Long-term debt | 619 | 1.011 | 941 | 3.138 | 3.142 | 2.980 | 0 | 14.308 | 12.902 | 13.166 | 13.265 | 13.462 | 13.866 | 13.866 |
| Short-term debt | 776 | 882 | 1.028 | 1.191 | 1.300 | 1.638 | 1.663 | 1.634 | 3.280 | 3.056 | 2.829 | 2.572 | 9.261 | 18.069 |
| Total debt | 1.395 | 1.894 | 1.969 | 4.330 | 4.443 | 4.618 | 1.663 | 15.942 | 16.182 | 16.223 | 16.094 | 16.034 | 23.127 | 31.935 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2007 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Nils Heine Sørensen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |