| Revenue | DKK 427K | +109% |
| EBITDA | DKK 139K | +183% |
| Net profit | DKK 124K | +146% |
| Total assets | DKK 213K | -60% |
| Equity | DKK 134K | +1219% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 865 | 775 | 897 | 1.029 | 742 | 610 | 501 | 564 | 204 | 427 |
| Staff expenses | -852 | -837 | -834 | -844 | -799 | -570 | -426 | -457 | -371 | -288 |
| EBITDA | 13 | -62 | 63 | 186 | -57 | 25 | 75 | 107 | -166 | 139 |
| Depreciation & amort. | -16 | -12 | -14 | -20 | -14 | -16 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -74 | 49 | 165 | -72 | 9 | 75 | 107 | -166 | 139 |
| Net financials | -38 | -27 | -22 | -35 | -19 | -27 | -27 | -16 | -30 | -15 |
| Profit before tax | -41 | -102 | 27 | 130 | -91 | -17 | 48 | 90 | -197 | 124 |
| Tax | -9 | -17 | 14 | 29 | -19 | -4 | 11 | 20 | 70 | -0 |
| Net profit | -32 | -85 | 13 | 101 | -71 | -14 | 37 | 70 | -266 | 124 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.059 | 1.156 | 1.415 | 1.546 | 822 | 636 | 717 | 667 | 528 | 213 |
| Equity | 225 | 140 | 153 | 254 | 182 | 169 | 206 | 276 | 10 | 134 |
| Long-term debt | 95 | 94 | 44 | 0 | 0 | 0 | 88 | 88 | 80 | 0 |
| Short-term debt | 739 | 922 | 1.217 | 1.292 | 640 | 467 | 422 | 302 | 438 | 80 |
| Total debt | 833 | 1.016 | 1.262 | 1.292 | 640 | 467 | 511 | 390 | 518 | 80 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 2007 | — | — |
PS Unofficial title | Unofficial title | 2022 | — | — |
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Hans-Åke Olsson | Management | 0 companies |
| Peter Stanstrup | Unofficial title | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |