| Revenue | DKK 22K | -72% |
| EBITDA | DKK -55K | -2% |
| Net profit | DKK -9K | +95% |
| Total assets | DKK 1,3M | +9% |
| Equity | DKK -638K | -1% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | -112 | -91 | -50 | -62 | 6 | -6 | 60 | 156 | 312 | -1 | 78 | 22 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -44 | -76 | -72 | -77 |
| EBITDA | -65 | -112 | -91 | -50 | -62 | 6 | -6 | 60 | 145 | 268 | -77 | -54 | -55 |
| Depreciation & amort. | -17 | -16 | -16 | -16 | -16 | -16 | -16 | -104 | -104 | -120 | -92 | -51 | -51 |
| EBIT | -82 | -128 | -107 | -66 | -78 | -10 | -22 | -44 | 41 | 148 | -169 | -106 | -106 |
| Net financials | -0 | -5 | 0 | -0 | -19 | -24 | -22 | -0 | -30 | -40 | -33 | -33 | -33 |
| Profit before tax | -82 | -134 | -107 | -66 | -98 | -34 | -43 | -44 | 12 | 108 | -203 | -139 | -140 |
| Tax | -28 | -32 | -20 | -7 | -21 | -7 | -10 | -10 | -31 | 24 | 4 | 22 | -131 |
| Net profit | -54 | -101 | -88 | -59 | -76 | -26 | -34 | -34 | 43 | 85 | -206 | -161 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 428 | 451 | 441 | 450 | 426 | 427 | 425 | 617 | 683 | 1.315 | 1.092 | 1.185 | 1.290 |
| Equity | 29 | -72 | -160 | -219 | -295 | -321 | -355 | -389 | -347 | -262 | -468 | -629 | -638 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 398 | 523 | 601 | 669 | 721 | 748 | 780 | 1.006 | 1.030 | 1.577 | 1.561 | 1.814 | 1.928 |
| Total debt | 398 | 523 | 601 | 669 | 721 | 748 | 780 | 1.006 | 1.030 | 1.577 | 1.561 | 1.814 | 1.928 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2010 | |
| Individual | 50.0% | 50.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Helena Vingum Rambrand | Founder | 0 companies |
| Maria Arno Johansen | Board of Directors | 0 companies |