| Revenue | DKK 1,9M | -13% |
| EBITDA | DKK 176K | +116% |
| Net profit | DKK -114K | +89% |
| Total assets | DKK 3,7M | -26% |
| Equity | DKK 175K | -39% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 561 | 888 | 1.081 | 2.212 | 2.827 | 3.779 | 2.841 | 4.235 | 3.484 | 3.985 | 1.969 | 2.131 | 1.864 |
| Staff expenses | -712 | -655 | -738 | -1.536 | -1.901 | -2.491 | -2.618 | -3.189 | -2.890 | -3.092 | -3.406 | -3.210 | -1.688 |
| EBITDA | -151 | 233 | 343 | 676 | 926 | 1.288 | 224 | 1.045 | 595 | 893 | -1.471 | -1.079 | 176 |
| Depreciation & amort. | 97 | -113 | -88 | -63 | -69 | -39 | -17 | -17 | -17 | -0 | -0 | -0 | -0 |
| EBIT | -248 | 120 | 255 | 613 | 857 | 1.249 | 207 | 1.028 | 578 | 893 | -1.471 | -1.079 | 176 |
| Net financials | -157 | -166 | -178 | -82 | -138 | -194 | -138 | -142 | -208 | -104 | -177 | -264 | -320 |
| Profit before tax | -216 | -45 | 77 | 532 | 720 | 1.055 | 69 | 886 | 370 | 789 | -1.648 | -1.343 | -143 |
| Tax | 94 | 8 | 20 | 120 | 160 | 244 | 36 | 203 | 89 | 180 | -359 | -292 | -30 |
| Net profit | -310 | -54 | 57 | 412 | 559 | 811 | 33 | 683 | 280 | 608 | -1.290 | -1.051 | -114 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.535 | 1.975 | 1.836 | 2.347 | 2.562 | 3.554 | 4.865 | 6.025 | 5.708 | 6.718 | 5.507 | 5.044 | 3.732 |
| Equity | -450 | -504 | -447 | -35 | 423 | 1.131 | 1.058 | 1.741 | 2.021 | 2.630 | 1.340 | 289 | 175 |
| Long-term debt | 950 | 924 | 235 | 55 | 419 | 278 | 128 | 60 | 748 | 597 | 442 | 316 | 159 |
| Short-term debt | 2.035 | 1.554 | 2.047 | 2.320 | 1.699 | 2.129 | 3.654 | 4.220 | 2.939 | 3.488 | 3.725 | 4.439 | 3.398 |
| Total debt | 2.985 | 2.478 | 2.282 | 2.375 | 2.119 | 2.407 | 3.783 | 4.281 | 3.686 | 4.086 | 4.168 | 4.755 | 3.557 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2009 | — | — |
TH Deputy | Deputy | 2010 | — | — |
TH Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hoffihearts Holding ApS | Company | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Torben Hoffeldt | Deputy | 0 companies |
| Terese Hoffeldt | Management | 0 companies |