| Revenue | DKK 42M | +15% |
| EBITDA | DKK 2,8M | +205% |
| Net profit | DKK 1,3M | +146% |
| Total assets | DKK 38,3M | +31% |
| Equity | DKK 18,1M | +8% |
| Employees | 81 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 16.726 | 15.328 | 16.342 | 27.670 | 29.571 | 32.882 | 35.619 | 35.543 | 35.237 | 34.416 | 31.913 | 36.527 | 41.951 |
| Staff expenses | -0 | -10.642 | -12.165 | -22.845 | -25.500 | -27.308 | -30.009 | -31.287 | -32.500 | -30.893 | -33.588 | -39.200 | -39.134 |
| EBITDA | 2.239 | 4.685 | 4.177 | 4.825 | 4.071 | 5.574 | 5.610 | 4.256 | 2.737 | 3.523 | -1.675 | -2.673 | 2.817 |
| Depreciation & amort. | -0 | -1.726 | -1.689 | -1.536 | -1.584 | -1.608 | -1.555 | -1.528 | -1.201 | -2.080 | -830 | -915 | -887 |
| EBIT | 2.239 | 2.959 | 2.489 | 3.289 | 2.487 | 3.966 | 4.055 | 2.729 | 1.536 | 1.442 | -2.505 | -3.587 | 1.931 |
| Net financials | -383 | -83 | 20 | 31 | 65 | 90 | 98 | 21 | 29 | -294 | -44 | -77 | -197 |
| Profit before tax | 1.856 | 2.876 | 2.509 | 3.319 | 2.551 | 4.056 | 4.153 | 2.750 | 1.565 | 1.149 | -2.548 | -3.664 | 1.734 |
| Tax | 479 | 693 | 581 | 750 | 574 | 902 | 925 | 613 | 396 | 214 | -559 | -806 | 422 |
| Net profit | 1.378 | 2.184 | 1.928 | 2.569 | 1.977 | 3.154 | 3.228 | 2.136 | 1.169 | 935 | -1.989 | -2.858 | 1.312 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 20.947 | 21.097 | 24.534 | 27.414 | 28.687 | 28.642 | 33.091 | 37.660 | 38.429 | 31.117 | 35.290 | 29.328 | 38.335 |
| Equity | 7.117 | 9.301 | 11.228 | 13.798 | 15.775 | 17.254 | 20.157 | 22.293 | 23.462 | 21.616 | 19.626 | 16.769 | 18.081 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.147 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13.363 | 11.305 | 12.733 | 12.466 | 11.725 | 9.894 | 11.478 | 12.761 | 13.467 | 9.440 | 15.664 | 12.560 | 20.254 |
| Total debt | 13.363 | 11.305 | 12.733 | 12.466 | 11.725 | 9.894 | 11.478 | 13.908 | 13.467 | 9.440 | 15.664 | 12.560 | 20.254 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
HL Management | Management | 2007 | — | — |
AH Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2007 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Mads Harbo | Chief Executive Officer | 0 companies |
| Henrik Løve | Management | 0 companies |
| Anette Holm Møller | Chief Executive Officer | 0 companies |
| Sveinn Logi Sölvason | Board of Directors | 0 companies |
| Guðný Arna Sveinsdóttir | Board of Directors | 0 companies |
| Rasmus Haugaard | Board of Directors | 0 companies |
| Jón Sigurdsson | Board of Directors | 0 companies |
| Finn Boisen | Board of Directors | 0 companies |
| Jeannie Pihlsbech Mathiasen | Board of Directors | 0 companies |
| Benedikte Krogh Holck | Board of Directors | 0 companies |
| Torben Bo Nybro | Board of Directors | 0 companies |
| Ivan Sørensen | Chairman | 0 companies |
| Gudjon Grimur Kárason | Chairman | 0 companies |
| Poul Andreasen | Board of Directors | 0 companies |
| Tómas Eiríksson | Board of Directors | 0 companies |