| Revenue | DKK -81K | -63% |
| EBITDA | DKK -81K | +85% |
| Net profit | DKK -96K | +79% |
| Total assets | DKK 108K | -80% |
| Equity | DKK -425K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.841 | 1.797 | 2.731 | 1.062 | 2.043 | 1.397 | 1.488 | 1.503 | 777 | 1.094 | 585 | 1.046 | -215 | -81 |
| Staff expenses | -1.952 | -1.580 | -1.655 | -1.332 | -1.332 | -1.234 | -1.368 | -1.452 | -1.352 | -1.154 | -984 | -695 | -320 | -0 |
| EBITDA | 744 | 158 | 1.106 | -270 | 708 | 163 | 119 | 52 | -575 | -60 | -399 | 350 | -535 | -81 |
| Depreciation & amort. | -0 | -151 | -148 | -110 | -125 | -135 | -95 | -51 | -16 | -17 | -67 | -67 | -59 | -43 |
| EBIT | 744 | 6 | 958 | -380 | 583 | 28 | 25 | 1 | -591 | -77 | -466 | 283 | -594 | -124 |
| Net financials | -21 | 25 | -1 | 63 | -6 | -5 | -6 | -10 | -13 | -13 | -70 | -7 | -3 | 0 |
| Profit before tax | 723 | 31 | 957 | -318 | 577 | 23 | 19 | -9 | -604 | -90 | -536 | 277 | -596 | -124 |
| Tax | 244 | 20 | 241 | -69 | 136 | 17 | 9 | 11 | -131 | -19 | -106 | 61 | -130 | -27 |
| Net profit | 478 | 11 | 715 | -249 | 441 | 6 | 9 | -19 | -473 | -71 | -431 | 216 | -466 | -96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.800 | 1.962 | 3.237 | 2.262 | 2.706 | 2.907 | 2.952 | 2.157 | 1.912 | 1.789 | 1.525 | 1.552 | 534 | 108 |
| Equity | — | 819 | 1.534 | 570 | 1.011 | 617 | 626 | 607 | 135 | 64 | -78 | 137 | -329 | -425 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.753 | 1.143 | 1.703 | 1.691 | 1.695 | 2.289 | 2.326 | 1.550 | 1.777 | 1.725 | 1.603 | 1.413 | 862 | 533 |
| Total debt | 1.753 | 1.143 | 1.703 | 1.691 | 1.695 | 2.289 | 2.326 | 1.550 | 1.777 | 1.725 | 1.603 | 1.413 | 862 | 533 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HWM HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Lena Madsen | Management | 0 companies |