| Revenue | DKK 3,6M | -19% |
| EBITDA | DKK -257K | -151% |
| Net profit | DKK -554K | -383% |
| Total assets | DKK 5,6M | -12% |
| Equity | DKK 1,6M | -25% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 674 | 960 | 1.261 | 1.041 | 2.010 | 1.073 | 807 | 1.277 | 1.714 | 2.233 | 3.146 | 2.427 | 4.480 | 3.608 |
| Staff expenses | -581 | -775 | -860 | -860 | -1.122 | -1.011 | -1.374 | -1.298 | -1.234 | -1.805 | -2.651 | -2.701 | -3.975 | -3.865 |
| EBITDA | 101 | 185 | 401 | 181 | 888 | 63 | -576 | -21 | 480 | 428 | 473 | -274 | 504 | -257 |
| Depreciation & amort. | 4 | -6 | -25 | -5 | -7 | -7 | -63 | -117 | -115 | -134 | -145 | -137 | -157 | -141 |
| EBIT | 97 | 180 | 376 | 176 | 882 | 56 | -639 | -138 | 364 | 295 | 328 | -411 | 347 | -398 |
| Net financials | 79 | 77 | -4 | -13 | 6 | 52 | -32 | -34 | -43 | -27 | -64 | -47 | -70 | -141 |
| Profit before tax | 176 | 257 | 372 | 163 | 887 | 108 | -671 | -172 | 322 | 267 | 263 | -458 | 277 | -539 |
| Tax | 59 | 88 | 108 | 61 | 234 | 47 | -121 | -10 | 99 | 76 | 88 | -79 | 81 | 15 |
| Net profit | 116 | 169 | 264 | 102 | 653 | 60 | -550 | -162 | 223 | 191 | 176 | -379 | 196 | -554 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.883 | 3.276 | 4.603 | 5.028 | 6.150 | 4.121 | 5.780 | 3.916 | 5.052 | 5.386 | 5.802 | 6.430 | 6.414 | 5.644 |
| Equity | 911 | 1.080 | 1.344 | 1.446 | 2.099 | 2.159 | 1.950 | 1.788 | 2.011 | 2.202 | 2.378 | 1.998 | 2.195 | 1.641 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170 | 111 | 114 | 0 | 0 |
| Short-term debt | 2.972 | 2.196 | 3.259 | 3.582 | 4.051 | 1.962 | 3.829 | 2.129 | 3.041 | 3.014 | 3.313 | 4.318 | 4.220 | 4.003 |
| Total debt | 2.972 | 2.196 | 3.259 | 3.582 | 4.051 | 1.962 | 3.829 | 2.129 | 3.041 | 3.184 | 3.424 | 4.432 | 4.220 | 4.003 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Management | Management | 2007 | — | — |
JL Management | Management | 2016 | — | — |
AS Management | Management | 2023 | — | — |
BJ Management | Management | 2023 | — | — |
HC Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Holdingselskabet A.S Hansen ApS | Company | 50.0% | 50.0% | 2023 |
B.J.Harmsen Holding ApS | Company | 50.0% | 50.0% | 2023 |
MELAF INVEST ApS | Company | 20.0% | 20.0% | 2017 |
EHJML HOLDING ApS | Company | 50.0% | 50.0% | 2017 |
LUH Holding ApS | Company | 20.0% | 20.0% | 2017 |
EURO HOLDING 1 ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Michael Hansen | Management | 0 companies |
| Jan Lynge Pedersen | Management | 0 companies |
| Asger Sixtus Hansen | Management | 0 companies |
| Bob Johannes Harmsen | Management | 0 companies |
| Henrik Christian Jørgensen | Management | 0 companies |
| Lars Uffe Hansen | Board of Directors | 0 companies |
| Kenneth Boje Sørensen | Board of Directors | 0 companies |
| Lars Nymann Fausing | Board of Directors | 0 companies |
| Niels-Henrik Høgh Hansen | Board of Directors | 0 companies |