| Revenue | DKK 9,1M | -9% |
| EBITDA | DKK 333K | -72% |
| Net profit | DKK 50K | -93% |
| Total assets | DKK 3,9M | -8% |
| Equity | DKK 1,3M | -26% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.902 | 4.808 | 5.888 | 6.223 | 6.993 | 6.646 | 7.290 | 6.983 | 6.656 | 6.903 | 7.914 | 8.813 | 10.032 | 9.083 |
| Staff expenses | -5.562 | -4.821 | -4.695 | -5.054 | -5.705 | -5.720 | -5.859 | -6.141 | -6.339 | -6.395 | -7.006 | -7.843 | -8.828 | -8.750 |
| EBITDA | -660 | -13 | 1.193 | 1.169 | 1.288 | 925 | 1.431 | 842 | 316 | 508 | 908 | 970 | 1.204 | 333 |
| Depreciation & amort. | -569 | -661 | -276 | -131 | -92 | -70 | -133 | -178 | -151 | -145 | -188 | -184 | -176 | -191 |
| EBIT | -1.228 | -674 | 917 | 1.038 | 1.196 | 856 | 1.298 | 665 | 166 | 362 | 720 | 786 | 1.028 | 142 |
| Net financials | -578 | -688 | -611 | -444 | -378 | -291 | -219 | -147 | -128 | -106 | -66 | -37 | -80 | -70 |
| Profit before tax | -1.806 | -1.362 | 306 | 594 | 819 | 565 | 1.079 | 517 | 38 | 256 | 654 | 749 | 948 | 72 |
| Tax | -170 | 15 | -1 | -8 | -58 | 22 | 213 | 179 | 10 | 57 | 145 | 166 | 216 | 23 |
| Net profit | -1.637 | -1.377 | 306 | 601 | 877 | 543 | 866 | 338 | 27 | 199 | 509 | 583 | 733 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.528 | 3.893 | 3.630 | 3.369 | 4.051 | 4.326 | 4.676 | 4.388 | 4.892 | 3.845 | 4.619 | 4.426 | 4.299 | 3.939 |
| Equity | -1.762 | -3.139 | -2.833 | -2.231 | -1.355 | -812 | 54 | 392 | 419 | 618 | 1.127 | 1.410 | 1.743 | 1.293 |
| Long-term debt | 1.313 | 2.301 | 1.769 | 1.221 | 1.784 | 1.461 | 1.153 | 1.009 | 991 | 569 | 467 | 481 | 496 | 515 |
| Short-term debt | 5.977 | 4.731 | 4.693 | 4.380 | 3.621 | 3.676 | 3.469 | 2.928 | 3.413 | 2.599 | 2.977 | 2.523 | 2.059 | 2.131 |
| Total debt | 7.289 | 7.032 | 6.463 | 5.600 | 5.405 | 5.138 | 4.622 | 3.937 | 4.404 | 3.168 | 3.444 | 3.004 | 2.556 | 2.646 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Management | Management | 2007 | — | — |
DH Management | Management | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Daniel Heinze Holding ApS | Company | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Kenneth Hattesen Kristensen | Management | 0 companies |
| Daniel Hedegaard Heinze | Management | 0 companies |