| Revenue | DKK 2,2M | +56% |
| EBITDA | DKK 27K | +241% |
| Net profit | DKK 13K | +169% |
| Total assets | DKK 309K | +166% |
| Equity | DKK -121K | +21% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 227 | 1.072 | 1.495 | 1.767 | 2.249 | 1.926 | 1.751 | 1.643 | 1.707 | 1.663 | 1.348 | 1.387 | 2.161 |
| Staff expenses | -586 | -0 | -1.135 | -1.276 | -1.324 | -1.901 | -2.169 | -1.707 | -1.672 | -1.619 | -1.540 | -1.404 | -1.406 | -2.134 |
| EBITDA | -9 | 157 | -63 | 219 | 443 | 349 | -243 | 44 | -29 | 88 | 123 | -56 | -19 | 27 |
| Depreciation & amort. | -53 | -53 | -66 | -55 | -30 | -54 | -91 | -91 | -181 | -91 | -0 | -0 | -0 | -14 |
| EBIT | -63 | 103 | -129 | 164 | 413 | 295 | -334 | -46 | -210 | -3 | 123 | -56 | -19 | 13 |
| Net financials | -1 | -12 | 0 | -1 | 0 | -1 | 0 | -1 | -0 | -1 | -2 | 0 | -0 | -0 |
| Profit before tax | -64 | 13 | -129 | 163 | 413 | 294 | -334 | -47 | -210 | -4 | 120 | -56 | -19 | 13 |
| Tax | 8 | -4 | 28 | -31 | 66 | 62 | -73 | -15 | -0 | -0 | 88 | -0 | -0 | -0 |
| Net profit | -72 | 17 | -157 | 193 | 347 | 232 | -260 | -32 | -210 | -4 | 32 | -56 | -19 | 13 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 439 | 407 | 262 | 330 | 676 | 1.151 | 655 | 660 | 603 | 174 | 301 | 21 | 116 | 309 |
| Equity | 153 | 170 | 13 | 206 | 553 | 785 | 525 | 493 | 282 | -110 | -78 | -134 | -153 | -121 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 286 | 238 | 249 | 124 | 123 | 366 | 130 | 167 | 320 | 284 | 379 | 154 | 269 | 430 |
| Total debt | 286 | 238 | 249 | 124 | 123 | 366 | 130 | 167 | 320 | 284 | 379 | 154 | 269 | 430 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Biil | Management | 0 companies |