| Revenue | DKK -109K | +57% |
| EBITDA | DKK -109K | -57% |
| Net profit | DKK -111K | -77% |
| Total assets | DKK 1,2M | -18% |
| Equity | DKK 1,2M | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 171 | 90 | -36 | -124 | -75 | -134 | 1.718 | -125 | -89 | -71 | -61 | -69 | -109 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 171 | 90 | -36 | -124 | -75 | -134 | 1.718 | -125 | -89 | -71 | -61 | -69 | -109 |
| Depreciation & amort. | 74 | 74 | -74 | -74 | -42 | -44 | -33 | -6 | -6 | -6 | -6 | -6 | -6 |
| EBIT | 97 | 16 | -111 | -199 | -118 | -178 | 1.684 | -131 | -95 | -77 | -67 | -75 | -114 |
| Net financials | -111 | -111 | -106 | -106 | -121 | -115 | -97 | -19 | -29 | -32 | -11 | 12 | 4 |
| Profit before tax | -14 | -94 | -217 | -305 | -239 | -293 | 1.588 | -150 | -124 | -108 | -78 | -63 | -111 |
| Tax | -3 | -115 | -64 | -66 | -436 | -63 | -46 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -11 | 20 | -153 | -238 | 197 | -230 | 1.633 | -150 | -124 | -108 | -78 | -63 | -111 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.181 | 5.154 | 4.859 | 4.816 | 4.927 | 4.154 | 4.231 | 3.712 | 3.100 | 2.846 | 2.463 | 1.462 | 1.193 |
| Equity | 2.281 | 2.302 | 2.149 | 1.911 | 2.108 | 1.878 | 3.511 | 3.361 | 2.637 | 2.529 | 2.451 | 1.288 | 1.178 |
| Long-term debt | 1.658 | 1.518 | 1.415 | 1.323 | 1.221 | 1.108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 570 | 670 | 692 | 1.042 | 1.494 | 1.122 | 720 | 351 | 463 | 318 | 12 | 173 | 16 |
| Total debt | 2.125 | 2.188 | 2.107 | 2.365 | 2.715 | 2.231 | 720 | 351 | 463 | 318 | 12 | 173 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Unofficial title | Unofficial title | 2025 | — | — |
HK Management | Management | 2007 | — | — |
HK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOJS HOLDING A/S | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Janus Bang Topp | Unofficial title | 0 companies |
| Hack Kampmann | Management | 0 companies |
| Henrik Kampmann | Management | 0 companies |