| Revenue | DKK 4,6M | +6% |
| EBITDA | DKK 333K | +358% |
| Net profit | DKK 206K | +464% |
| Total assets | DKK 1,7M | -16% |
| Equity | DKK 606K | +52% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.299 | 2.195 | 1.749 | 2.647 | 2.453 | 2.851 | 3.316 | 4.760 | 3.484 | 3.636 | 3.598 | 4.376 | 4.644 |
| Staff expenses | -2.223 | -1.965 | -1.791 | -2.587 | -2.429 | -2.858 | -3.187 | -3.984 | -3.435 | -3.809 | -3.550 | -4.304 | -4.310 |
| EBITDA | 76 | 530 | -42 | 60 | 23 | -7 | 129 | 776 | 49 | -173 | 39 | 73 | 333 |
| Depreciation & amort. | -81 | 150 | -19 | -18 | -13 | -5 | -5 | -19 | -17 | -16 | -1 | -1 | -1 |
| EBIT | -5 | 380 | -61 | 42 | 11 | -12 | 124 | 757 | 31 | -189 | 37 | 71 | 332 |
| Net financials | 12 | 16 | 12 | 10 | 18 | 17 | 5 | 14 | -5 | -38 | -14 | -15 | -53 |
| Profit before tax | 7 | 396 | -50 | 53 | 28 | 5 | 130 | 770 | 26 | -226 | 23 | 56 | 278 |
| Tax | 4 | 100 | -9 | 13 | 8 | 4 | 31 | 174 | 11 | -40 | 12 | 20 | 72 |
| Net profit | 3 | 296 | -41 | 40 | 20 | 1 | 99 | 596 | 15 | -186 | 11 | 37 | 206 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.124 | 1.266 | 834 | 1.379 | 1.265 | 1.410 | 2.031 | 3.828 | 3.157 | 2.034 | 1.657 | 2.016 | 1.689 |
| Equity | 419 | 600 | 269 | 309 | 329 | 330 | 428 | 1.025 | 539 | 353 | 363 | 400 | 606 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47 | 47 | 48 | 0 | 0 |
| Short-term debt | 705 | 648 | 556 | 1.053 | 934 | 1.079 | 1.582 | 2.767 | 2.553 | 1.634 | 1.245 | 1.606 | 1.062 |
| Total debt | 705 | 648 | 556 | 1.053 | 934 | 1.079 | 1.582 | 2.767 | 2.600 | 1.681 | 1.293 | 1.606 | 1.062 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H-ISO ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Lykke Andersen | Management | 0 companies |