| Revenue | DKK 9,5M | -18% |
| EBITDA | DKK 806K | -78% |
| Net profit | DKK 536K | -81% |
| Total assets | DKK 6,4M | -24% |
| Equity | DKK 2,3M | -50% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5.727 | — | — | — | 5.405 | 7.773 | 10.956 | 7.855 | 11.134 | 9.463 | 12.444 | 11.563 | 9.534 |
| Staff expenses | -3.973 | -0 | -0 | -0 | -4.379 | -4.905 | -6.336 | -6.220 | -7.192 | -7.237 | -8.130 | -7.806 | -8.676 |
| EBITDA | -1.510 | 0 | 0 | 0 | 1.002 | 2.858 | 4.610 | 1.580 | 3.932 | 2.210 | 4.272 | 3.725 | 806 |
| Depreciation & amort. | -122 | -0 | -0 | -0 | -41 | -40 | -70 | -55 | -70 | -54 | -39 | -26 | -31 |
| EBIT | -1.632 | 0 | 0 | 0 | 961 | 2.818 | 4.541 | 1.525 | 3.862 | 2.156 | 4.233 | 3.699 | 774 |
| Net financials | -71 | 0 | 0 | 0 | 0 | -136 | -166 | -151 | -116 | -103 | -114 | -44 | -73 |
| Profit before tax | -1.605 | 0 | 0 | 0 | 885 | 2.682 | 4.375 | 1.374 | 3.746 | 2.054 | 4.119 | 3.656 | 702 |
| Tax | -436 | -0 | -0 | -0 | 198 | 594 | 966 | 304 | 827 | 452 | 910 | 809 | 166 |
| Net profit | -1.169 | 0 | 0 | 0 | 687 | 2.088 | 3.409 | 1.071 | 2.919 | 1.601 | 3.209 | 2.847 | 536 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.323 | 0 | 0 | 0 | 4.840 | 10.188 | 8.261 | 6.260 | 8.638 | 8.111 | 8.082 | 8.492 | 6.438 |
| Equity | 2.490 | 0 | 0 | 0 | 1.754 | 3.142 | 4.501 | 2.171 | 4.591 | 3.292 | 4.901 | 4.548 | 2.284 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 675 | 0 |
| Short-term debt | -1.826 | 0 | 0 | 0 | 3.086 | 7.038 | 3.746 | 4.045 | 4.011 | 4.790 | 3.162 | 3.246 | 4.063 |
| Total debt | -1.826 | 0 | 0 | 0 | 3.086 | 7.038 | 3.746 | 4.045 | 4.011 | 4.790 | 3.162 | 3.922 | 4.063 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Management | Management | 2008 | — | — |
RM Management | Management | 2014 | — | — |
MD Management | Management | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HG Danmark ApS | Company | 100.0% | 100.0% | 2024 |
DR GULVE HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
MANGELSEN HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rasmussen | Management | 0 companies |
| Rune Mangelsen | Management | 0 companies |
| Michael Dons Andersen | Management | 0 companies |
| Jonas Bringskov Lorentzen | Board of Directors | 0 companies |
| Øyvind Ivar Emblem | Board of Directors | 0 companies |
| Frederik Stage Appel Olsen | Chairman | 0 companies |