| Revenue | DKK -30K | -4% |
| EBITDA | DKK -30K | +77% |
| Net profit | DKK -1,6M | -617% |
| Total assets | DKK 2,7M | -42% |
| Equity | DKK 2,7M | -41% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -9 | -10 | -11 | -11 | — | -20 | -59 | -65 | 70 | 45 | 176 | -384 | -31 | -30 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -200 | -130 | -144 | -259 | -108 | -100 | -0 |
| EBITDA | -9 | -10 | -11 | -11 | -10 | -20 | -59 | -265 | -60 | -99 | -83 | -561 | -131 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -53 | -71 | -81 | -14 | -0 | -0 |
| EBIT | -9 | -10 | -11 | -11 | -10 | -20 | -59 | -265 | -112 | -170 | -164 | -574 | -131 | -30 |
| Net financials | 232 | 406 | -687 | 1.069 | 1.212 | 6.952 | -289 | 2.940 | -762 | 498 | -175 | 294 | 536 | -1.599 |
| Profit before tax | 223 | 396 | -699 | 1.058 | 1.201 | 6.932 | -348 | 2.675 | -874 | 328 | -339 | -281 | 405 | -1.629 |
| Tax | -12 | -1 | -10 | 46 | -0 | -0 | -0 | -0 | 46 | 88 | -0 | -0 | 94 | -23 |
| Net profit | 235 | 398 | -689 | 1.012 | 1.201 | 6.932 | -348 | 2.675 | -920 | 240 | -339 | -281 | 310 | -1.606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.615 | 2.031 | 1.347 | 2.414 | 3.266 | 9.136 | 6.793 | 8.275 | 10.895 | 8.894 | 8.058 | 4.944 | 4.727 | 2.729 |
| Equity | 448 | 846 | 157 | 1.169 | 2.297 | 9.127 | 6.779 | 8.254 | 6.934 | 6.475 | 5.836 | 4.815 | 4.575 | 2.697 |
| Long-term debt | 315 | 36 | 46 | 0 | 0 | 0 | 0 | 0 | 2.366 | 2.307 | 2.025 | 0 | 65 | 0 |
| Short-term debt | 852 | 1.185 | 1.190 | 1.245 | 969 | 9 | 14 | 21 | 1.595 | 112 | 197 | 129 | 87 | 32 |
| Total debt | 1.167 | 1.185 | 1.190 | 1.245 | 969 | 9 | 14 | 21 | 3.961 | 2.420 | 2.222 | 129 | 152 | 32 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2018 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Stenild Nielsen | Management | 0 companies |