| Revenue | DKK 74,1M | +77% |
| EBITDA | DKK 9,5M | +112% |
| Net profit | DKK 5M | +159% |
| Total assets | DKK 54,9M | +56% |
| Equity | DKK 12,5M | +66% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.899 | 4.319 | 4.279 | 3.985 | 8.585 | 13.031 | 45.793 | 37.689 | 55.208 | 41.894 | 74.094 |
| Staff expenses | -1.474 | -2.704 | -3.333 | -2.783 | -7.186 | -11.727 | -43.645 | -37.368 | -48.021 | -37.412 | -64.602 |
| EBITDA | 974 | 1.176 | 946 | 1.202 | 1.399 | 1.304 | 2.009 | 320 | 7.187 | 4.481 | 9.493 |
| Depreciation & amort. | -0 | -0 | -480 | -669 | -826 | -527 | -1.324 | -1.413 | -1.641 | -1.809 | -2.426 |
| EBIT | 974 | 1.176 | 466 | 533 | 574 | 776 | 684 | -1.093 | 5.546 | 2.672 | 7.067 |
| Net financials | -63 | -14 | 24 | -34 | -27 | -162 | -419 | -685 | -433 | -205 | -681 |
| Profit before tax | 911 | 1.161 | 490 | 499 | 547 | 615 | 266 | -1.777 | 5.113 | 2.467 | 6.385 |
| Tax | 229 | 283 | 114 | 118 | 120 | 136 | 59 | -387 | 1.126 | 545 | 1.398 |
| Net profit | 682 | 878 | 376 | 381 | 426 | 479 | 207 | -1.390 | 3.987 | 1.923 | 4.988 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.675 | 5.016 | 4.391 | 3.908 | 8.911 | 20.199 | 27.756 | 33.162 | 21.401 | 35.251 | 54.943 |
| Equity | — | — | 1.376 | 1.457 | 1.969 | 2.789 | 2.996 | 1.606 | 5.593 | 7.515 | 12.503 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 900 | 0 | 0 | 1.040 | 342 | 2.844 |
| Short-term debt | 1.883 | 3.580 | 2.960 | 2.402 | 6.895 | 16.441 | 24.701 | 31.431 | 14.660 | 27.285 | 39.461 |
| Total debt | 1.883 | 3.580 | 2.960 | 2.402 | 6.895 | 17.341 | 24.701 | 31.431 | 15.700 | 27.627 | 42.305 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2009 | — | — |
JA Audit | Audit | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HGX A/S | Company | 90.0% | 90.0% | 2022 |
Allan Halberg ApS | Company | 10.0% | 10.0% | 2022 |
HOLDINGSELSKABET AF 14. JULI 2005 ApS | Company | 10.0% | 10.0% | 2016 |
HANSEN & CO HOLDING ApS | Company | 10.0% | 10.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Steffen Andreasen | Management | 0 companies |
| Jan Allan Nielsen | Audit | 0 companies |
| Ole Kielsgaard Nielsen | Board of Directors | 0 companies |
| Jan Hansen | Board of Directors | 0 companies |
| Ernst Frederik Mittag | Board of Directors | 0 companies |
| Steen Møller Hansen | Board of Directors | 0 companies |
| Finn Buus Nielsen | Board of Directors | 0 companies |
| Otto Frederik Spliid | Board of Directors | 0 companies |