| Revenue | DKK 759K | -15% |
| EBITDA | DKK -361K | +8% |
| Net profit | DKK -606K | -84% |
| Total assets | DKK 465K | -31% |
| Equity | DKK -715K | -559% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.706 | 2.932 | 1.006 | 658 | 610 | 157 | 355 | 627 | 1.073 | 1.419 | 1.387 | 891 | 759 |
| Staff expenses | -1.185 | -1.171 | -1.128 | -576 | -510 | -428 | -185 | -757 | -919 | -1.207 | -1.397 | -1.284 | -1.120 |
| EBITDA | 99 | 32 | -61 | 83 | 100 | -271 | 170 | -130 | 154 | 211 | -10 | -392 | -361 |
| Depreciation & amort. | -103 | -105 | -11 | -0 | -0 | -0 | -0 | -13 | -20 | -67 | -0 | -0 | -0 |
| EBIT | -4 | -73 | -73 | 83 | 100 | -271 | 170 | -144 | 135 | 144 | -10 | -392 | -361 |
| Net financials | 1 | -15 | -11 | -14 | -6 | -14 | -19 | -16 | -22 | -11 | -14 | -21 | -123 |
| Profit before tax | -3 | -88 | -84 | 68 | 93 | -190 | 151 | -160 | 112 | 186 | 84 | -413 | -484 |
| Tax | 1 | -20 | 31 | 19 | 29 | 48 | 43 | -34 | 35 | 60 | 24 | -83 | 122 |
| Net profit | -4 | -68 | -115 | 49 | 65 | -237 | 108 | -126 | 78 | 126 | 60 | -330 | -606 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 693 | 592 | 407 | 593 | 308 | 247 | 415 | 596 | 887 | 570 | 994 | 670 | 465 |
| Equity | 377 | 116 | 1 | 50 | 114 | -123 | -15 | -41 | 36 | 162 | 221 | -108 | -715 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 290 | 473 | 27 | 247 | 81 | 59 | 83 | 332 | 430 | 235 | 470 | 42 | 1.180 |
| Total debt | 290 | 473 | 406 | 544 | 194 | 370 | 426 | 638 | 851 | 408 | 773 | 779 | 1.180 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Founder | Founder | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2014 | |
JAHolding2020 ApS | Company | 15.0% | 15.0% | 2020 |
| Individual | 15.0% | 15.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Larsen | Founder | 0 companies |