| Revenue | DKK 781K | +54% |
| EBITDA | DKK 231K | +263% |
| Net profit | DKK 191K | +211% |
| Total assets | DKK 1,1M | +112% |
| Equity | DKK -106K | +64% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 333 | — | — | — | 688 | 908 | 1.042 | 1.327 | 749 | 1.277 | 894 | 507 | 781 |
| Staff expenses | -426 | -0 | -0 | -0 | -702 | -711 | -699 | -715 | -966 | -1.048 | -1.083 | -649 | -549 |
| EBITDA | -94 | 0 | 0 | 0 | -14 | 197 | 343 | 612 | -217 | 229 | -190 | -142 | 231 |
| Depreciation & amort. | -26 | -0 | -0 | -0 | -46 | -52 | -50 | -10 | -15 | -16 | -22 | -21 | -23 |
| EBIT | -119 | 0 | 0 | 0 | -61 | 146 | 293 | 602 | -232 | 213 | -211 | -163 | 208 |
| Net financials | -68 | 0 | 0 | 0 | -58 | -59 | -68 | -69 | -41 | -18 | -8 | -9 | -17 |
| Profit before tax | -188 | 0 | 0 | 0 | -118 | 87 | 225 | 533 | -273 | 195 | -219 | -172 | 191 |
| Tax | -85 | -0 | -0 | -0 | -26 | 20 | 50 | 113 | -17 | 2 | -0 | -0 | -0 |
| Net profit | -103 | 0 | 0 | 0 | -93 | 68 | 175 | 421 | -256 | 194 | -219 | -172 | 191 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 982 | 0 | 0 | 0 | 1.267 | 1.135 | 1.159 | 1.463 | 1.054 | 1.143 | 966 | 505 | 1.072 |
| Equity | -181 | 0 | 0 | 0 | -508 | -440 | -265 | 156 | -100 | 94 | -125 | -297 | -106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.163 | 0 | 0 | 0 | 1.774 | 1.575 | 1.424 | 1.290 | 1.154 | 1.049 | 1.091 | 802 | 1.178 |
| Total debt | 1.163 | 0 | 0 | 0 | 1.774 | 1.575 | 1.424 | 1.290 | 1.154 | 1.049 | 1.091 | 802 | 1.178 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2010 | — | — |
SB Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HEST HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Nørskov Brauer | Management | 0 companies |
| Steen Brauer | Management | 0 companies |