| Revenue | DKK 252K | +183% |
| EBITDA | DKK 1K | +105% |
| Net profit | DKK -4K | +87% |
| Total assets | DKK 439K | +2% |
| Equity | DKK 122K | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.702 | -2.660 | 1.016 | 441 | 394 | 487 | 516 | 354 | 614 | 430 | 435 | 496 | 89 | 252 |
| Staff expenses | -597 | -1.187 | -476 | -367 | -362 | -362 | -371 | -223 | -679 | -514 | -346 | -444 | -119 | -250 |
| EBITDA | 41 | 11 | -143 | 21 | 32 | 132 | 145 | 132 | -65 | -85 | 89 | 52 | -30 | 1 |
| Depreciation & amort. | 40 | -25 | -15 | -0 | -56 | -56 | -30 | -7 | -7 | -3 | -0 | -0 | -0 | -0 |
| EBIT | 0 | -15 | -159 | 21 | -24 | 76 | 115 | 125 | -72 | -88 | 89 | 52 | -30 | 1 |
| Net financials | -5 | -30 | -51 | -34 | -29 | -17 | -2 | -1 | -0 | 3 | 5 | -2 | -3 | -6 |
| Profit before tax | 5 | 15 | -210 | -13 | -53 | 59 | 113 | 123 | -72 | -86 | 94 | 50 | -32 | -4 |
| Tax | 1 | 1 | -53 | 4 | -9 | 14 | 25 | 27 | -27 | -36 | 11 | 17 | 0 | -0 |
| Net profit | 5 | 13 | -158 | -17 | -43 | 45 | 88 | 96 | -45 | -50 | 83 | 33 | -32 | -4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 580 | 847 | 568 | 426 | 398 | 420 | 330 | 444 | 591 | 519 | 473 | 557 | 429 | 439 |
| Equity | 197 | 183 | 33 | 16 | -28 | 18 | 105 | 201 | 156 | 107 | 190 | 159 | 126 | 122 |
| Long-term debt | 0 | -87 | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -378 | -574 | 503 | 410 | 426 | 403 | 225 | 242 | 435 | 412 | 283 | 398 | 302 | 317 |
| Total debt | -378 | -661 | 535 | 410 | 426 | 403 | 225 | 242 | 435 | 412 | 283 | 398 | 302 | 317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Biil | Management | 0 companies |