| Revenue | DKK 85K | +39% |
| EBITDA | DKK 74K | +267% |
| Net profit | DKK -36K | +67% |
| Total assets | DKK 5,7M | +75% |
| Equity | DKK 320K | -10% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 374 | -367 | -230 | -204 | -207 | 365 | 179 | 231 | 172 | 195 | 189 | 62 | 85 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 212 | -230 | 161 | -23 | -481 | 179 | 183 | 412 | -713 | 200 | 117 | -44 | 74 |
| Depreciation & amort. | 10 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -14 | -0 | -0 | -0 | -0 |
| EBIT | 202 | -230 | 161 | -23 | -481 | 179 | 183 | 412 | -727 | 200 | 117 | -44 | 74 |
| Net financials | -191 | -192 | -196 | -91 | -80 | -72 | -68 | -63 | -64 | -71 | -67 | -70 | -117 |
| Profit before tax | 10 | -38 | -34 | -114 | -560 | 107 | 115 | 348 | -791 | 129 | 50 | -114 | -43 |
| Tax | 3 | 5 | -3 | -21 | 18 | 27 | 24 | 37 | 29 | 27 | 27 | -2 | -7 |
| Net profit | 8 | -43 | -31 | -93 | -578 | 80 | 90 | 312 | -820 | 101 | 23 | -112 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.777 | 4.777 | 4.777 | 4.793 | 4.129 | 4.166 | 4.186 | 4.325 | 3.517 | 3.500 | 3.544 | 3.264 | 5.720 |
| Equity | 1.093 | 1.136 | 1.167 | 1.260 | 682 | 762 | 852 | 1.164 | 344 | 446 | 468 | 356 | 320 |
| Long-term debt | 3.304 | 3.304 | 3.304 | 3.218 | 3.167 | 3.158 | 3.020 | 2.812 | 2.837 | 2.752 | 2.665 | 2.578 | 4.305 |
| Short-term debt | 344 | 315 | 289 | 305 | 280 | 245 | 314 | 350 | 336 | 303 | 410 | 330 | 1.095 |
| Total debt | 3.648 | 3.619 | 3.593 | 3.523 | 3.447 | 3.404 | 3.333 | 3.161 | 3.173 | 3.054 | 3.075 | 2.908 | 5.400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Founder | Founder | 2010 | — | — |
HS Management | Management | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HSC Holding ApS | Company | 100.0% | 100.0% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Aage Hansen | Founder | 0 companies |
| Henrik Skøtt-Christensen | Management | 0 companies |