| Revenue | DKK -93K | -1030% |
| EBITDA | DKK -93K | -1030% |
| Net profit | DKK -93K | -116% |
| Total assets | DKK 0 | — |
| Equity | DKK -125K | -291% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 930.766 | 1.109.618 | 1.312.673 | 1.391.490 | -313 | -60 | -179 | -377 | -92 | 10 | -93 |
| Staff expenses | -728.196 | -875.111 | -1.068.415 | -1.149.758 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65.289 | 78.001 | 42.538 | 22.822 | -313 | -60 | -179 | -377 | -92 | 10 | -93 |
| Depreciation & amort. | -44.440 | -48.773 | -53.499 | -53.187 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20.849 | 29.228 | -10.961 | -30.365 | -313 | -60 | -179 | -377 | -92 | 10 | -93 |
| Net financials | -14.514 | -20.268 | -16.812 | -18.439 | -178.642 | -84 | -82 | 12 | 4 | -53 | 0 |
| Profit before tax | 6.335 | 8.960 | -27.773 | -48.805 | -178.955 | -144 | -261 | -365 | -88 | -43 | -93 |
| Tax | 9.467 | 8.580 | 932 | -1.832 | 47 | -9 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -3.132 | 380 | -28.705 | -46.973 | -179.002 | -135 | -261 | -365 | -88 | -43 | -93 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 179.240 | 701.417 | 846.556 | 808.393 | 7.507 | 8.179 | 8.004 | 8.207 | 8.410 | 0 | 0 |
| Equity | 179.196 | 201.244 | 172.582 | 116.811 | 860 | 725 | 464 | 99 | 11 | -32 | -125 |
| Long-term debt | 0 | 223.612 | 291.900 | 316.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 44 | 272.345 | 379.726 | 374.346 | 6.647 | 7.454 | 7.540 | 8.108 | 8.399 | 32 | 125 |
| Total debt | 44 | 495.957 | 671.626 | 691.284 | 6.647 | 7.454 | 7.540 | 8.108 | 8.399 | 32 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Unofficial title | Unofficial title | 2024 | — | — |
HB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KIRK KAPITAL A/S | Company | 50.0% | 33.3% | 2017 |
P-A17 A/S | Company | 66.7% | 33.3% | 2021 |
Polaris Private Equity III K/S | Company | 25.0% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Christian Pape | Unofficial title | 0 companies |
| Henrik Bonnerup | Management | 0 companies |
| Rune Lillie Gornitzka | Board of Directors | 0 companies |
| Bjarne Ammitzbøll | Board of Directors | 0 companies |
| Niels-Christian Worning | Board of Directors | 0 companies |
| Allan Bach Pedersen | Board of Directors | 0 companies |
| Kim Gulstad | Board of Directors | 0 companies |
| Jan Ingvar Dahlquist | Chairman | 0 companies |
| Jan Johan Kühl | Chairman | 0 companies |