| Revenue | DKK 13M | -17% |
| EBITDA | DKK 2M | -41% |
| Net profit | DKK 777K | -57% |
| Total assets | DKK 18,9M | -41% |
| Equity | DKK 12,3M | +7% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.737 | 3.260 | 1.746 | 1.969 | 7.093 | 4.824 | 7.612 | 10.636 | 9.052 | 5.955 | 13.127 | 21.228 | 15.688 | 13.012 |
| Staff expenses | -1.958 | -2.253 | -1.578 | -3.299 | -3.975 | -4.091 | -4.632 | -4.630 | -5.156 | -2.951 | -8.750 | -11.203 | -12.393 | -11.057 |
| EBITDA | 780 | 1.007 | 167 | -1.330 | 3.118 | 728 | 2.969 | 6.006 | 3.895 | 2.433 | 4.377 | 10.026 | 3.294 | 1.955 |
| Depreciation & amort. | -80 | -104 | -302 | -234 | -87 | -57 | -63 | -68 | -119 | -76 | -356 | -405 | -519 | -472 |
| EBIT | 700 | 903 | -135 | -1.565 | 3.031 | 671 | 2.906 | 5.939 | 3.776 | 2.357 | 4.021 | 9.621 | 2.775 | 1.483 |
| Net financials | -98 | -667 | -147 | -203 | -163 | -522 | -360 | -241 | -162 | -147 | -243 | -446 | -389 | -390 |
| Profit before tax | 603 | 236 | -281 | -1.768 | 2.868 | 149 | 2.547 | 5.698 | 3.614 | 2.209 | 3.778 | 9.175 | 2.386 | 1.093 |
| Tax | 178 | 231 | -7 | -8 | 259 | 65 | 523 | 1.384 | 821 | 501 | 858 | 2.070 | 580 | 316 |
| Net profit | 424 | 6 | -274 | -1.760 | 2.609 | 84 | 2.023 | 4.314 | 2.793 | 1.708 | 2.920 | 7.104 | 1.805 | 777 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.739 | 5.570 | 4.163 | 7.841 | 14.211 | 15.411 | 11.397 | 17.901 | 23.640 | 18.296 | 25.909 | 28.022 | 32.111 | 18.851 |
| Equity | 743 | 749 | 474 | -1.285 | 1.324 | 1.408 | 3.432 | 7.446 | 8.738 | 8.946 | 10.366 | 15.670 | 11.476 | 12.253 |
| Long-term debt | 0 | 0 | 1.117 | 0 | 0 | 918 | 742 | 554 | 344 | 1.303 | 30 | 0 | 0 | 0 |
| Short-term debt | 2.996 | 4.807 | 2.564 | 9.126 | 12.752 | 12.884 | 6.499 | 9.232 | 13.401 | 7.439 | 14.819 | 10.710 | 20.636 | 6.598 |
| Total debt | 2.996 | 4.807 | 3.681 | 9.126 | 12.752 | 13.803 | 7.241 | 9.787 | 13.745 | 8.742 | 14.848 | 10.710 | 20.636 | 6.598 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2008 | — | — | |
JR | Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PETER RISBORG HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
HP TERKILDSEN HOLDING ApS | Company | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Peter Terkildsen | Management | 0 companies |
| Mette Søborg Kjeldsen | Board of Directors | 0 companies |
| Anders Mørk Mølgaard | Chairman | 0 companies |
| Peter Stål Risborg | Board of Directors | 0 companies |
| Jan Ravn | Chairman | 0 companies |