| Revenue | DKK 892K | +14% |
| EBITDA | DKK 441K | +34% |
| Net profit | DKK 364K | +37% |
| Total assets | DKK 7M | +6% |
| Equity | DKK 5,4M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.802 | 567 | 832 | 772 | 567 | 538 | 1.150 | 2.066 | 876 | 838 | 638 | 780 | 892 |
| Staff expenses | -418 | -425 | -434 | -435 | -435 | -442 | -450 | -452 | -449 | -451 | -451 | -451 | -451 |
| EBITDA | 293 | 142 | 710 | 337 | 133 | 97 | 700 | 1.613 | 426 | 387 | 187 | 328 | 441 |
| Depreciation & amort. | -107 | -156 | 156 | -4 | -0 | -0 | -12 | -39 | -39 | -38 | -32 | -32 | -32 |
| EBIT | 187 | -14 | 554 | 333 | 133 | 97 | 688 | 1.575 | 387 | 349 | 154 | 296 | 408 |
| Net financials | 2 | 4 | 5 | 1 | -1 | -8 | -13 | -4 | -13 | -21 | -21 | 54 | 68 |
| Profit before tax | 189 | -9 | 560 | 334 | 132 | 89 | 675 | 1.570 | 375 | 328 | 133 | 350 | 476 |
| Tax | 60 | 14 | 133 | 80 | 29 | 20 | 151 | 353 | 90 | 79 | 36 | 84 | 112 |
| Net profit | 129 | -24 | 426 | 253 | 103 | 69 | 524 | 1.218 | 285 | 249 | 97 | 266 | 364 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.001 | 1.983 | 2.659 | 2.898 | 3.069 | 3.202 | 4.130 | 5.911 | 5.938 | 6.128 | 6.200 | 6.609 | 7.002 |
| Equity | 1.602 | 1.578 | 2.005 | 2.258 | 2.361 | 2.430 | 2.954 | 4.172 | 4.457 | 4.706 | 4.803 | 5.069 | 5.433 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 393 | 405 | 626 | 640 | 708 | 772 | 1.175 | 1.740 | 1.480 | 1.422 | 1.398 | 1.540 | 1.569 |
| Total debt | 393 | 405 | 626 | 640 | 708 | 772 | 1.175 | 1.740 | 1.480 | 1.422 | 1.398 | 1.540 | 1.569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 2009 | — | — |
IP Founder | Founder | 2009 | — | — |
MC Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DANYL FINANS A/S | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Overgaard | Management | 0 companies |
| Ib Preben Overgaard | Founder | 0 companies |
| Malene Charlotte Overgaard | Founder | 0 companies |
| Emma Louise Overgaard | Board of Directors | 0 companies |
| Mads Christian Overgaard | Board of Directors | 0 companies |