| Revenue | DKK 9,9M | +11% |
| EBITDA | DKK 2,6M | -14% |
| Net profit | DKK 1,5M | -21% |
| Total assets | DKK 17M | +46% |
| Equity | DKK 6,6M | +29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.209 | 2.710 | 5.630 | 8.471 | 8.028 | 4.805 | 7.620 | 8.265 | 8.951 | 9.892 |
| Staff expenses | -0 | -0 | -5.082 | -7.256 | -6.534 | -4.425 | -5.333 | -4.703 | -5.906 | -7.268 |
| EBITDA | 1.778 | 881 | 548 | 1.215 | 1.494 | 380 | 2.287 | 3.562 | 3.045 | 2.624 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -230 | -240 | -464 | -695 | -643 | -670 |
| EBIT | 1.778 | 881 | 548 | 1.215 | 1.264 | 140 | 1.823 | 2.867 | 2.402 | 1.953 |
| Net financials | -110 | -86 | -36 | -59 | -65 | -57 | -62 | -15 | 4 | -47 |
| Profit before tax | 1.668 | 794 | 512 | 1.156 | 1.199 | 83 | 1.760 | 2.852 | 2.406 | 1.906 |
| Tax | 418 | 220 | 127 | 267 | 270 | 22 | 388 | 627 | 530 | 423 |
| Net profit | 1.250 | 575 | 385 | 889 | 929 | 61 | 1.372 | 2.224 | 1.876 | 1.483 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.967 | 8.874 | 10.297 | 10.011 | 10.210 | 6.749 | 10.212 | 10.851 | 11.700 | 17.037 |
| Equity | 2.585 | 2.535 | 2.671 | 3.559 | 4.038 | 3.599 | 3.971 | 4.696 | 5.072 | 6.555 |
| Long-term debt | 0 | 0 | 886 | 0 | 0 | 0 | 1.176 | 1.273 | 841 | 1.412 |
| Short-term debt | 5.298 | 6.263 | 6.688 | 6.394 | 6.092 | 3.098 | 4.938 | 4.697 | 5.564 | 8.888 |
| Total debt | 5.298 | 6.263 | 7.574 | 6.394 | 6.092 | 3.098 | 6.115 | 5.971 | 6.405 | 10.300 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TM Management | Management | 2014 | — | — |
TL Management | Management | 2022 | — | — |
ST Management | Management | 2020 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
SE Management | Management | 2014 | — | — |
RD Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Heras Holding Denmark II ApS | Company | 100.0% | 100.0% | 2020 |
STH-HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
Morning Stars ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thomas Munch Sørensen | Management | 0 companies |
| Thomas Lindevang | Management | 0 companies |
| Stephen Tinndahn | Management | 0 companies |
| Henrik Hallenberg Rasmussen | Chief Executive Officer | 0 companies |
| Svend Erik Bech Rasmussen | Management | 0 companies |
| Rasmus Dahlgren | Management | 0 companies |
| Gilles Rabot | Chairman | 0 companies |
| Svend Erik Skovhus | Chairman | 0 companies |
| Marcus Theodorus Henricus Kleeven | Board of Directors | 0 companies |
| Rikke Wiinblad | Board of Directors | 0 companies |
| Axel Henrik Otterstedt | Board of Directors | 0 companies |
| Dennis Wermuth Ostenfeldt | Board of Directors | 0 companies |
| Emmanuel Rigaux | Chairman | 0 companies |