| Revenue | DKK 4,9M | -30% |
| EBITDA | DKK 733K | -76% |
| Net profit | DKK 994K | -65% |
| Total assets | DKK 26,9M | -3% |
| Equity | DKK 8,5M | +13% |
| Employees | 9 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 54 | 2.498 | 3.390 | 4.467 | 3.621 | 4.338 | — | 5.453 | 5.814 | 3.904 | -1.291 | 6.445 | 6.937 | 4.872 |
| Staff expenses | -318 | -1.647 | -1.853 | -2.233 | -2.340 | -2.456 | -0 | -3.476 | -4.057 | -3.285 | -2.090 | -3.025 | -3.843 | -4.139 |
| EBITDA | -264 | 851 | 1.537 | 2.234 | 1.282 | 1.883 | 0 | 1.977 | 1.757 | 619 | -3.380 | 3.420 | 3.094 | 733 |
| Depreciation & amort. | 51 | -253 | -256 | -126 | -141 | -65 | -0 | -22 | -23 | -26 | -0 | -0 | -8 | -132 |
| EBIT | -315 | 598 | 1.281 | 2.108 | 1.141 | 1.818 | 0 | 1.955 | 1.734 | 594 | -3.380 | 3.420 | 3.085 | 601 |
| Net financials | -9 | -96 | -51 | -71 | -49 | -30 | 0 | -170 | -97 | 177 | 212 | -795 | 568 | 677 |
| Profit before tax | -325 | 502 | 1.231 | 2.037 | 1.092 | 1.788 | 0 | 1.785 | 1.930 | 771 | -3.169 | 2.625 | 3.653 | 1.278 |
| Tax | -67 | 252 | 333 | 593 | 280 | 398 | -0 | 399 | 427 | 171 | -694 | 565 | 822 | 284 |
| Net profit | -257 | 250 | 898 | 1.443 | 812 | 1.390 | 0 | 1.386 | 1.503 | 600 | -2.475 | 2.060 | 2.831 | 994 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.449 | 3.186 | 5.056 | 7.618 | 11.638 | 14.682 | 0 | 22.963 | 18.555 | 14.781 | 15.841 | 20.479 | 27.695 | 26.861 |
| Equity | -4.613 | -4.363 | -3.465 | -2.022 | -1.210 | 179 | 0 | 2.157 | 3.660 | 4.261 | 1.786 | 4.671 | 7.501 | 8.495 |
| Long-term debt | 4.390 | 4.390 | 4.390 | 4.390 | 4.390 | 3.390 | 0 | 2.240 | 1.800 | 6.663 | 6.355 | 6.342 | 5.207 | 4.071 |
| Short-term debt | 4.672 | 3.159 | 4.131 | 5.250 | 8.458 | 11.113 | 0 | 18.566 | 13.088 | 3.719 | 7.701 | 9.467 | 14.956 | 14.117 |
| Total debt | 9.062 | 7.549 | 8.521 | 9.640 | 12.848 | 14.503 | 0 | 20.806 | 14.888 | 10.381 | 14.055 | 15.809 | 20.163 | 18.188 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2009 | — | — | |
SE Founder | Founder | 2008 | — | — |
PB Founder | Founder | 2008 | — | — |
KS Management | Management | 2017 | — | — |
MB Founder | Founder | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HTTE HOLDING ApS | Company | 100.0% | 100.0% | 2022 |
ØSTER LINDET ApS | Company | 25.0% | 25.0% | 2018 |
NJV HOLDING ApS | Company | 25.0% | 25.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| H. MARTINSEN, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Søren Egebjerg Sørensen | Founder | 0 companies |
| Pia Basse Pedersen | Founder | 0 companies |
| Kirsten Skov Wichmann | Management | 0 companies |
| Mads Basse Pedersen | Founder | 0 companies |
| Ole Lilholt | Chairman | 0 companies |
| Elias Grøftholdt Tychsen | Board of Directors | 0 companies |
| Niels Jørgen Vase Petersen | Board of Directors | 0 companies |
| Lis Vang Wichmann | Board of Directors | 0 companies |
| Peter Wichmann Lilholt | Board of Directors | 0 companies |
| Martin Elias | Board of Directors | 0 companies |