| Revenue | DKK -303K | -128% |
| EBITDA | DKK -1M | -6197% |
| Net profit | DKK -1,6M | -956% |
| Total assets | DKK 1,2M | -30% |
| Equity | DKK -9M | -45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 299 | 522 | 603 | — | -1.001 | -641 | -37 | -1.971 | 1.115 | 230 | 28 | 1.066 | -303 |
| Staff expenses | -266 | -160 | -102 | -826 | -1.060 | -1.520 | -2.491 | -2.673 | -2.058 | -1.917 | -1.496 | -1.081 | -702 |
| EBITDA | 33 | 243 | 327 | -1.839 | -2.060 | -2.161 | -2.528 | -4.644 | -943 | -1.687 | -1.468 | -16 | -1.005 |
| Depreciation & amort. | -0 | -0 | -0 | -628 | -13 | -13 | -34 | -84 | -81 | -81 | -2 | -0 | -0 |
| EBIT | 33 | 243 | 327 | -2.467 | -2.073 | -2.173 | -2.563 | -4.728 | -1.024 | -1.768 | -1.470 | -16 | -1.005 |
| Net financials | -43 | -35 | -44 | -327 | -463 | -24 | -33 | -13 | -47 | -66 | -100 | -131 | -235 |
| Profit before tax | -10 | 209 | 283 | -2.795 | -2.536 | -2.197 | -2.595 | -4.741 | -1.071 | -1.834 | -1.569 | -147 | -1.240 |
| Tax | 68 | -128 | 63 | -617 | -548 | -478 | -527 | -1.039 | -223 | -399 | -0 | -0 | 312 |
| Net profit | -78 | 337 | 221 | -2.177 | -1.989 | -1.720 | -2.069 | -3.702 | -848 | -1.435 | -1.569 | -147 | -1.552 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 662 | 930 | 1.101 | 3.692 | 2.940 | 1.516 | 7.290 | 4.274 | 2.260 | 1.857 | 2.017 | 1.657 | 1.165 |
| Equity | — | 185 | 406 | 1.288 | -700 | -2.420 | 1.511 | -2.190 | -3.038 | -4.473 | -6.043 | -6.190 | -8.967 |
| Long-term debt | 0 | 0 | 0 | 1.330 | 0 | 0 | 0 | 0 | 164 | 168 | 174 | 180 | 0 |
| Short-term debt | 667 | 727 | 614 | 1.074 | 3.640 | 3.936 | 5.765 | 6.448 | 5.113 | 6.153 | 7.876 | 7.657 | 10.130 |
| Total debt | 667 | 727 | 614 | 2.403 | 3.640 | 3.936 | 5.765 | 6.448 | 5.277 | 6.321 | 8.050 | 7.837 | 10.130 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Management | Management | 2015 | — | — |
OH Management | Management | 2021 | — | — |
HN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
IR Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
MW Audit | Audit | 2013 | — | — |
GV Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2019 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2021 | |
AAOWEN HOLDING ApS | Company | 10.0% | 10.0% | 2021 |
TROLDHØJ HOLDING A/S | Company | 50.0% | 50.0% | 2020 |
HNHJ Holding ApS | Company | 15.0% | 15.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Pedro Eugenio Fossat | Management | 0 companies |
| Ove Heitmann Hansen | Management | 0 companies |
| Henrik Nørskov Juel | Chief Executive Officer | 0 companies |
| Ivan Rott | Chief Executive Officer | 0 companies |
| Morten Wagner | Audit | 0 companies |
| Geirmund Vik | Management | 0 companies |
| Jørgen Scheel | Board of Directors | 0 companies |
| Thomas Jørgensen Bjerrum | Chairman | 0 companies |
| Mette Brøndum | Chairman | 0 companies |
| Børge Richard Kolstad | Chairman | 0 companies |
| David Alexander Owen | Board of Directors | 0 companies |
| Bernt Hjalmar Eldor | Board of Directors | 0 companies |
| Torben Bruno Pedersen | Deputy Chairman | 0 companies |
| Niels Toft Gadegaard | Board of Directors | 0 companies |
| Klaus Holmsberg | Chairman | 0 companies |