| Revenue | DKK 16,3M | +3% |
| EBITDA | DKK 669K | -48% |
| Net profit | DKK 534K | -54% |
| Total assets | DKK 1,3M | -31% |
| Equity | DKK -7,5M | +7% |
| Employees | 28 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.439 | 5.899 | 7.084 | 7.884 | 8.394 | 9.143 | 10.129 | 8.541 | 9.631 | 11.650 | 12.904 | 15.778 | 16.282 |
| Staff expenses | -2.468 | -2.389 | -3.330 | -0 | -9.133 | -10.760 | -14.408 | -8.258 | -10.536 | -12.302 | -14.183 | -14.498 | -15.613 |
| EBITDA | 1.825 | 2.290 | 1.589 | 1.492 | 386 | -794 | -5.325 | 283 | -905 | -651 | -1.280 | 1.279 | 669 |
| Depreciation & amort. | -5 | -329 | -329 | -0 | -0 | -0 | -0 | -0 | -34 | -102 | -201 | -92 | -62 |
| EBIT | 1.820 | 1.961 | 1.260 | 1.492 | 386 | -794 | -5.325 | 283 | -939 | -754 | -1.480 | 1.187 | 607 |
| Net financials | -41 | 93 | 12 | -39 | -41 | -115 | -67 | -89 | -41 | -10 | -251 | -8 | -70 |
| Profit before tax | 1.861 | 2.054 | 1.272 | 1.929 | 345 | -910 | -5.391 | 194 | -979 | -764 | -1.732 | 1.179 | 538 |
| Tax | 25 | 516 | 323 | -0 | 92 | -168 | 239 | -0 | -0 | -0 | -0 | 12 | 4 |
| Net profit | 1.836 | 1.538 | 949 | 1.453 | 252 | -741 | -5.631 | 194 | -979 | -764 | -1.732 | 1.167 | 534 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.207 | 5.528 | 5.939 | 7.283 | 7.057 | 6.132 | 1.537 | 1.071 | 2.115 | 3.935 | 1.514 | 1.864 | 1.281 |
| Equity | 149 | 1.686 | 1.075 | 1.628 | 426 | -315 | -5.946 | -5.752 | -6.731 | -7.495 | -9.227 | -8.060 | -7.526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.341 | 1.744 | 327 | 360 |
| Short-term debt | 3.059 | 3.842 | 4.864 | 5.655 | 6.631 | 6.446 | 7.482 | 6.823 | 8.846 | 10.089 | 8.997 | 9.597 | 8.447 |
| Total debt | 3.059 | 3.842 | 4.864 | 5.655 | 6.631 | 6.446 | 7.482 | 6.823 | 8.846 | 11.430 | 10.741 | 9.924 | 8.807 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2007 | — | — |
PE Management | Management | 2007 | — | — |
JH Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
JHK HOLDING AF 2007 ApS | Company | 50.0% | 50.0% | 2011 |
HSM HOLDING AF 2007 ApS | Company | 50.0% | 50.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Steen Madsen | Management | 0 companies |
| Poul Eyvind Høgsted | Management | 0 companies |
| Jens Hamborg Koefoed | Management | 0 companies |