| Revenue | DKK 7,9M | +65% |
| EBITDA | DKK 3,2M | +784% |
| Net profit | DKK -888K | +27% |
| Total assets | DKK 4,1M | -53% |
| Equity | DKK -2M | -929% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 89 | 79 | 76 | 66 | 2.099 | 1.646 | 2.355 | 3.295 | 5.041 | 5.742 | 6.667 | 4.802 | 7.927 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2.087 | -3.353 | -4.625 | -5.120 | -5.274 | -4.694 |
| EBITDA | -178 | 58 | 36 | 23 | 238 | 91 | 104 | 1.208 | 1.688 | 1.118 | 1.548 | -473 | 3.233 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.047 | -1.177 | -580 | -580 | -696 | -3.632 |
| EBIT | -178 | 58 | 36 | 23 | 238 | 91 | 104 | 161 | 511 | 537 | 967 | -1.169 | -400 |
| Net financials | -272 | -109 | -129 | -212 | -73 | -75 | -58 | -61 | -54 | -60 | -285 | -187 | -236 |
| Profit before tax | -449 | -50 | -94 | -190 | 165 | 16 | 46 | 100 | 457 | 477 | 682 | -1.355 | -635 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 43 | 108 | -145 | 253 |
| Net profit | -449 | -50 | -94 | -190 | 165 | 16 | 46 | 100 | 457 | 435 | 575 | -1.210 | -888 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.858 | 1.858 | 1.835 | 1.714 | 2.144 | 2.712 | 3.734 | 3.930 | 4.682 | 7.706 | 11.256 | 8.770 | 4.147 |
| Equity | -1.711 | -1.599 | -1.628 | -749 | -584 | -568 | -572 | -422 | 236 | 443 | 1.018 | -192 | -1.981 |
| Long-term debt | 3.550 | 3.442 | 3.463 | 2.463 | 2.471 | 1.576 | 2.270 | 1.901 | 1.627 | 4.676 | 5.513 | 924 | 55 |
| Short-term debt | 16 | 16 | 0 | 0 | 257 | 1.704 | 2.036 | 2.450 | 2.820 | 2.587 | 4.726 | 8.038 | 6.073 |
| Total debt | 3.566 | 3.458 | 3.463 | 2.463 | 2.728 | 3.280 | 4.306 | 4.351 | 4.447 | 7.263 | 10.239 | 8.962 | 6.127 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Unofficial title | Unofficial title | 2026 | — | — |
MC Management | Management | 2007 | — | — |
HK Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Modvægt ApS | Company | 50.0% | 50.0% | 2022 |
HKT INVEST ApS | Company | 33.3% | 33.3% | 2015 |
| Individual | 50.0% | 50.0% | 2016 | |
Advice4U ApS | Company | 0.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Lynge Jepsen | Unofficial title | 0 companies |
| Maurizio Canfarotta | Management | 0 companies |
| Henrik Kjærgaard Thomsen | Management | 0 companies |