| Revenue | DKK 15,4M | -21% |
| EBITDA | DKK 6,8M | -36% |
| Net profit | DKK 5,3M | -38% |
| Total assets | DKK 20,8M | -15% |
| Equity | DKK 16,1M | -14% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.131 | 23.343 | 25.108 | 14.498 | 13.800 | 14.501 | 16.878 | 14.996 | 12.344 | 16.606 | 16.494 | 17.814 | 19.457 | 15.424 |
| Staff expenses | -5.949 | -5.745 | -6.467 | -7.517 | -7.708 | -7.701 | -7.348 | -8.000 | -7.342 | -7.479 | -7.403 | -8.628 | -8.793 | -8.635 |
| EBITDA | 4.183 | 4.337 | 6.037 | 6.981 | 6.092 | 6.800 | 9.548 | 6.996 | 5.002 | 9.127 | 9.091 | 9.185 | 10.663 | 6.788 |
| Depreciation & amort. | -183 | -231 | -341 | -355 | -268 | -255 | 9 | -174 | -138 | -139 | -122 | -44 | -25 | -28 |
| EBIT | 4.000 | 4.106 | 5.696 | 6.626 | 5.824 | 6.545 | 9.539 | 6.822 | 4.865 | 8.988 | 8.969 | 9.141 | 10.638 | 6.760 |
| Net financials | 550 | -120 | -236 | 25 | -226 | 32 | -1.100 | 590 | -376 | -406 | -636 | 378 | 278 | 5 |
| Profit before tax | 4.549 | 3.987 | 5.460 | 6.651 | 5.598 | 6.576 | 8.438 | 7.412 | 4.488 | 8.582 | 8.333 | 9.520 | 10.916 | 6.765 |
| Tax | 1.159 | 938 | 1.484 | 1.602 | 1.127 | 1.377 | 1.833 | 1.589 | 983 | 1.873 | 1.820 | 2.066 | 2.376 | 1.459 |
| Net profit | 3.390 | 3.049 | 3.976 | 5.050 | 4.471 | 5.200 | 6.606 | 5.823 | 3.506 | 6.710 | 6.513 | 7.454 | 8.540 | 5.306 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 14.688 | 16.579 | 19.923 | 24.511 | 21.167 | 20.473 | 22.857 | 21.923 | 19.972 | 27.107 | 20.651 | 21.602 | 24.447 | 20.842 |
| Equity | 8.960 | 10.697 | 12.618 | 15.322 | 14.777 | 14.894 | 16.596 | 15.415 | 13.871 | 20.547 | 15.325 | 16.264 | 18.805 | 16.113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 799 | 1.459 | 1.175 | 1.391 | 1.455 | 1.562 | 1.656 | 2.014 | 980 |
| Short-term debt | 5.676 | 5.841 | 7.301 | 9.189 | 6.390 | 4.779 | 4.802 | 5.334 | 4.711 | 5.106 | 3.765 | 3.682 | 3.627 | 3.748 |
| Total debt | 5.676 | 5.841 | 7.301 | 9.189 | 6.390 | 5.578 | 6.261 | 6.509 | 6.101 | 6.561 | 5.327 | 5.338 | 5.641 | 4.729 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CASACA ApS | Company | 50.0% | 50.0% | 2009 |
OKI HOLDING ApS | Company | 33.3% | 33.3% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Borgaard | Management | 0 companies |
| Ole Kudahl Isaksen | Chairman | 0 companies |
| Joan Harfeld Petersen | Board of Directors | 0 companies |
| Helene Hempler | Board of Directors | 0 companies |
| Henrik Vagn Hansen | Board of Directors | 0 companies |