| Revenue | DKK 41,6M | +2% |
| EBITDA | DKK 19K | -100% |
| Net profit | DKK -198K | -106% |
| Total assets | DKK 18,9M | +99% |
| Equity | DKK 6,7M | -3% |
| Employees | 56 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.259 | 7.295 | 8.354 | 8.594 | 10.011 | 15.564 | 15.900 | 24.382 | 28.990 | 37.121 | 40.813 | 41.592 |
| Staff expenses | -4.571 | -6.451 | -7.539 | -7.680 | -9.424 | -12.340 | -15.503 | -20.111 | -25.186 | -31.785 | -36.018 | -41.573 |
| EBITDA | 688 | 844 | 815 | 914 | 587 | 3.224 | 396 | 4.270 | 3.803 | 5.337 | 4.795 | 19 |
| Depreciation & amort. | -279 | -537 | -198 | -189 | -249 | -254 | -423 | -573 | -699 | -688 | -493 | -485 |
| EBIT | 409 | 307 | 617 | 725 | 338 | 2.970 | -27 | 3.697 | 3.105 | 4.649 | 4.302 | -467 |
| Net financials | -1 | -9 | -11 | -7 | 5 | -1 | -30 | 76 | -33 | -20 | -39 | 214 |
| Profit before tax | 408 | 298 | 606 | 719 | 343 | 2.969 | -57 | 3.773 | 3.072 | 4.629 | 4.263 | -252 |
| Tax | 113 | 68 | 168 | 175 | 88 | 661 | 15 | 851 | 676 | 1.018 | 946 | -54 |
| Net profit | 295 | 230 | 438 | 543 | 254 | 2.309 | -72 | 2.922 | 2.396 | 3.611 | 3.317 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.502 | 2.518 | 2.797 | 2.857 | 2.681 | 5.912 | 6.051 | 10.230 | 11.641 | 10.925 | 9.495 | 18.893 |
| Equity | 696 | 926 | 1.364 | 1.908 | 1.462 | 3.771 | 3.699 | 6.621 | 4.959 | 6.570 | 6.887 | 6.689 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 731 | 1.520 | 1.401 | 949 | 1.213 | 2.133 | 2.335 | 3.550 | 6.649 | 4.354 | 2.608 | 12.205 |
| Total debt | 731 | 1.520 | 1.401 | 949 | 1.213 | 2.133 | 2.335 | 3.550 | 6.649 | 4.354 | 2.608 | 12.205 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Management | Management | 2022 | — | — |
PA Management | Management | 2009 | — | — |
HS Management | Management | 2023 | — | — |
TW Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 100.0% | 100.0% | 2009 | |
HydraSpecma A/S | Company | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Erik Clausen Krogh | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Henrik Sillesen | Management | 0 companies |
| Tom Weiling | Management | 0 companies |
| Mikael Byström | Board of Directors | 0 companies |
| Carl Jörgen Fredrik Petersson | Board of Directors | 0 companies |