| Revenue | DKK -74K | +52% |
| EBITDA | DKK -74K | -52% |
| Net profit | DKK -159K | -18% |
| Total assets | DKK 2,4M | +0% |
| Equity | DKK -157K | -6816% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 389 | 752 | 515 | 676 | 564 | 126 | 152 | 95 | -5 | 15 | 21 | -49 | -74 |
| Staff expenses | -400 | -371 | -387 | -498 | -487 | -484 | -122 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | 381 | 128 | 179 | 77 | -358 | 29 | 95 | -5 | 15 | 21 | -49 | -74 |
| Depreciation & amort. | -42 | -39 | -48 | -50 | -50 | -50 | -38 | -36 | -36 | -36 | -36 | -36 | -36 |
| EBIT | -53 | 342 | 80 | 128 | 27 | -408 | -9 | 59 | -41 | -21 | -15 | -85 | -110 |
| Net financials | -51 | -86 | -21 | -24 | -18 | -17 | -21 | -20 | -13 | -13 | -17 | -88 | -94 |
| Profit before tax | -104 | 256 | 59 | 104 | 9 | -425 | -29 | 38 | -53 | -34 | -33 | -173 | -204 |
| Tax | -26 | 64 | 14 | 22 | -3 | -93 | -6 | 9 | -12 | -7 | -7 | -38 | -45 |
| Net profit | -78 | 192 | 45 | 82 | 12 | -332 | -23 | 30 | -42 | -26 | -25 | -135 | -159 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.162 | 4.018 | 3.812 | 3.633 | 3.468 | 3.056 | 2.947 | 2.585 | 2.475 | 2.391 | 2.356 | 2.369 | 2.373 |
| Equity | 225 | 417 | 462 | 544 | 556 | 224 | 201 | 231 | 189 | 163 | 137 | 2 | -157 |
| Long-term debt | 1.667 | 1.591 | 1.501 | 1.417 | 1.330 | 1.245 | 1.159 | 1.073 | 982 | 894 | 820 | 756 | 672 |
| Short-term debt | 1.256 | 1.946 | 1.775 | 1.593 | 1.506 | 1.587 | 1.587 | 1.281 | 1.304 | 1.333 | 1.398 | 1.611 | 1.857 |
| Total debt | 2.924 | 3.537 | 3.276 | 3.010 | 2.836 | 2.832 | 2.746 | 2.354 | 2.286 | 2.228 | 2.219 | 2.367 | 2.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HØ Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CNP INVEST ApS | Company | 33.3% | 33.3% | 2008 |
CODY CONSULT ApS | Company | 33.3% | 33.3% | 2009 |
CJA INVEST ApS | Company | 33.3% | 33.3% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Ørnholdt Schack | Management | 0 companies |