| Revenue | DKK 3,9M | -10% |
| EBITDA | DKK 126K | +56% |
| Net profit | DKK -172K | -108% |
| Total assets | DKK 9M | -5% |
| Equity | DKK 3,1M | -2% |
| Employees | 36 | — |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.659 | 3.335 | 13.141 | 4.830 | 16.682 | 2.183 | 4.147 | 3.139 | 4.759 | 6.291 | 8.849 | 5.926 | 4.351 | 3.904 |
| Staff expenses | -3.550 | -4.618 | -9.625 | -4.713 | -22.266 | -2.837 | -3.619 | -3.394 | -4.027 | -4.025 | -6.131 | -5.008 | -4.269 | -3.778 |
| EBITDA | 3.109 | -1.283 | 3.516 | 117 | -5.585 | -654 | 528 | -255 | 457 | 2.266 | 2.718 | 918 | 81 | 126 |
| Depreciation & amort. | -25 | -41 | -113 | -45 | -156 | -33 | -43 | -110 | -359 | -1.868 | -381 | -178 | -124 | -150 |
| EBIT | 3.084 | -1.324 | 3.403 | 72 | -5.741 | -687 | 485 | -366 | 98 | 398 | 2.337 | 740 | -42 | -24 |
| Net financials | -25 | -59 | -166 | 624 | -591 | -72 | -292 | 103 | 7 | -502 | -329 | 302 | -63 | -165 |
| Profit before tax | 3.059 | -1.383 | 3.237 | 696 | -6.332 | -759 | 193 | -263 | 105 | -105 | 2.007 | 1.042 | -105 | -188 |
| Tax | 768 | -329 | 799 | 171 | -1.407 | -160 | 42 | -74 | 33 | -65 | 412 | 216 | -23 | -16 |
| Net profit | 2.291 | -1.054 | 2.438 | 524 | -4.924 | -599 | 151 | -189 | 72 | -39 | 1.596 | 826 | -83 | -172 |
| Item | 2012 | 2013 | 2014 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.808 | 6.983 | 11.340 | 11.124 | 22.647 | 3.717 | 7.191 | 7.927 | 5.959 | 5.679 | 5.969 | 8.844 | 9.543 | 9.020 |
| Equity | 3.428 | 1.974 | 4.412 | 4.936 | 589 | -429 | -135 | -133 | 179 | 318 | 2.087 | 3.097 | 3.136 | 3.082 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 515 | 584 | 557 | 682 | 600 | 554 | 521 | 539 | 509 |
| Short-term debt | 2.371 | 5.009 | 6.906 | 6.178 | 22.058 | 3.631 | 6.741 | 7.480 | 4.893 | 4.626 | 3.320 | 5.156 | 5.822 | 5.400 |
| Total debt | 2.371 | 5.009 | 6.906 | 6.178 | 22.058 | 4.146 | 7.325 | 8.037 | 5.575 | 5.226 | 3.874 | 5.677 | 6.361 | 5.908 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
| Audit | 2008 | — | — | |
JH Management | Management | 2008 | — | — |
LE Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2010 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj Hermann | Chief Executive Officer | 0 companies |
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Jakob Hilmer | Management | 0 companies |
| Liron Eizenman | Management | 0 companies |
| Jesper Egefeld Schimming | Board of Directors | 0 companies |
| Avinoam Eizenman | Chairman | 0 companies |
| Anders Fisker | Board of Directors | 0 companies |
| Andreas Magnussen | Board of Directors | 0 companies |
| Troels Gert Nielsen | Chairman | 0 companies |
| Peter Johansen Viereck | Chairman | 0 companies |
| Eran Gilad (Djerassi) | Board of Directors | 0 companies |
| Yeshayhu Orbach | Board of Directors | 0 companies |
| Else Dürr | Board of Directors | 0 companies |