| Revenue | DKK 859K | +29% |
| EBITDA | DKK 53K | +109% |
| Net profit | DKK 17K | +103% |
| Total assets | DKK 1,8M | +5% |
| Equity | DKK -565K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 968 | 1.259 | 32 | 1.012 | 763 | 1.935 | 1.740 | 1.966 | 1.397 | 3.302 | 2.196 | 665 | 859 |
| Staff expenses | -1.391 | -1.115 | -122 | -303 | -198 | -547 | -1.282 | -1.641 | -1.703 | -2.639 | -1.963 | -1.253 | -806 |
| EBITDA | -423 | 144 | -90 | 710 | 565 | 1.388 | 458 | 325 | -305 | 663 | 233 | -588 | 53 |
| Depreciation & amort. | -340 | -233 | -45 | -195 | -264 | -315 | -348 | -365 | -323 | -253 | -160 | -88 | -0 |
| EBIT | -763 | -89 | -135 | 515 | 300 | 1.073 | 110 | -40 | -628 | 410 | 73 | -676 | 53 |
| Net financials | -7 | -39 | -28 | -63 | -131 | -92 | -93 | -70 | -121 | -130 | -101 | -53 | -31 |
| Profit before tax | -770 | -128 | -163 | 452 | 169 | 981 | 17 | -110 | -749 | 280 | -27 | -729 | 22 |
| Tax | 15 | -0 | -410 | 137 | 163 | 216 | 4 | -23 | -164 | 62 | -6 | -160 | 5 |
| Net profit | -785 | -128 | 248 | 315 | 6 | 765 | 13 | -87 | -586 | 218 | -22 | -569 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 852 | 1.216 | 1.968 | 2.555 | 2.171 | 3.829 | 3.962 | 3.557 | 2.788 | 5.012 | 2.422 | 1.687 | 1.771 |
| Equity | -755 | -883 | -635 | -320 | -314 | 451 | 464 | 377 | -209 | 9 | -13 | -582 | -565 |
| Long-term debt | 962 | 1.094 | 1.321 | 1.295 | 1.141 | 1.081 | 1.132 | 1.095 | 1.079 | 1.031 | 1.028 | 1.073 | 988 |
| Short-term debt | 645 | 1.004 | 1.283 | 1.581 | 1.344 | 2.192 | 2.256 | 1.998 | 1.918 | 3.972 | 1.407 | 1.195 | 1.348 |
| Total debt | 1.607 | 2.098 | 2.603 | 2.875 | 2.485 | 3.272 | 3.388 | 3.093 | 2.997 | 5.003 | 2.435 | 2.268 | 2.336 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
GISP GROUP HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Blankschøn Nielsen | Management | 0 companies |