| Revenue | DKK 128K | +19% |
| EBITDA | DKK 128K | +19% |
| Net profit | DKK -131K | -114% |
| Total assets | DKK 122K | -76% |
| Equity | DKK 73K | -64% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 536 | 362 | 278 | 772 | 591 | 453 | 401 | 108 | 128 |
| Staff expenses | -0 | -0 | -75 | -516 | -639 | -276 | -372 | -0 | -0 |
| EBITDA | 536 | 362 | 203 | 256 | -48 | 177 | 29 | 108 | 128 |
| Depreciation & amort. | -287 | -461 | -511 | -239 | -300 | -236 | -190 | -117 | -154 |
| EBIT | 249 | -99 | -307 | 17 | -348 | -59 | -161 | -9 | -26 |
| Net financials | -2 | -0 | -2 | -4 | -1 | -25 | -15 | -20 | -7 |
| Profit before tax | 247 | -99 | -310 | 14 | -349 | -84 | -175 | -29 | -32 |
| Tax | 88 | -34 | -338 | -67 | -90 | 2 | -1 | 32 | 98 |
| Net profit | 159 | -65 | 28 | 80 | -259 | -86 | -174 | -61 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 938 | 910 | 843 | 1.120 | 993 | 975 | 761 | 502 | 122 |
| Equity | 741 | 675 | 704 | 784 | 525 | 439 | 265 | 204 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 100 | 81 | 140 | 336 | 468 | 536 | 497 | 299 | 49 |
| Total debt | 100 | 81 | 140 | 336 | 468 | 536 | 497 | 299 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NH Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BUZZ BIZZ ApS | Company | 15.0% | 15.0% | 2015 |
LARSEN & CO. ApS | Company | 10.0% | 10.0% | 2015 |
KNH INVEST A/S | Company | 33.3% | 33.3% | 2015 |
LARSEN GROUP ApS | Company | 33.3% | 33.3% | 2017 |
Quattro Projektudvikling A/S | Company | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Heuer | Management | 0 companies |
| Morten Trinderup | Board of Directors | 0 companies |
| Kim Nielsen | Board of Directors | 0 companies |
| Jørgen Hansen | Board of Directors | 0 companies |
| Per Anders Larsen | Board of Directors | 0 companies |
| Mikkel Åris Petersen | Chairman | 0 companies |