| Revenue | DKK 24,7M | +3% |
| EBITDA | DKK 4,8M | +5% |
| Net profit | DKK -853K | -228% |
| Total assets | DKK 34,8M | -2% |
| Equity | DKK 31,9M | +268% |
| Employees | 30 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.328 | 5.997 | 2.954 | 5.341 | -6.257 | -8.675 | 755 | 6.010 | -199 | -769 | 19.250 | 26.499 | 23.935 | 24.750 |
| Staff expenses | -518 | -746 | -1.464 | -2.301 | -2.497 | -9.849 | -11.644 | -12.448 | -12.324 | -12.905 | -16.067 | -17.950 | -19.373 | -19.958 |
| EBITDA | 809 | 5.251 | 1.490 | -5.134 | -8.754 | -18.524 | -10.888 | -6.438 | -12.523 | -13.674 | 3.182 | 8.549 | 4.562 | 4.792 |
| Depreciation & amort. | 194 | 2.210 | 509 | -1.687 | -5.443 | -76 | -77 | -53 | -1.745 | -1.721 | -1.801 | -1.998 | -2.263 | -2.121 |
| EBIT | 615 | 3.041 | 981 | -6.820 | -14.197 | -18.600 | -10.965 | -6.492 | -14.268 | -15.396 | 1.381 | 6.551 | 2.299 | 2.671 |
| Net financials | -81 | -271 | 100 | -81 | -806 | -2.140 | -1.939 | -1.942 | -459 | -628 | -1.277 | -2.520 | -2.507 | -1.729 |
| Profit before tax | 535 | 2.770 | 1.081 | -6.902 | -15.002 | -20.740 | -12.905 | -8.434 | -14.727 | -16.024 | 104 | 4.030 | -208 | 942 |
| Tax | 134 | 665 | 247 | -364 | -789 | -2.635 | -1.971 | 1.032 | -2.188 | -1.175 | -3.470 | -880 | -876 | 1.796 |
| Net profit | 401 | 2.105 | 834 | -6.538 | -14.214 | -18.105 | -10.934 | -9.466 | -12.539 | -14.849 | 3.574 | 4.910 | 668 | -853 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.386 | 7.864 | 16.133 | 20.824 | 17.876 | 15.474 | 14.458 | 10.017 | 28.824 | 29.211 | 29.834 | 35.212 | 35.484 | 34.825 |
| Equity | 494 | 2.598 | 10.761 | 4.223 | 3.357 | -6.559 | -17.493 | -26.959 | -14.849 | -28.188 | -24.613 | -19.703 | -19.035 | 31.944 |
| Long-term debt | 0 | 627 | 0 | 0 | 0 | 14.878 | 22.452 | 33.827 | 39.976 | 53.169 | 51.781 | 51.781 | 51.781 | 0 |
| Short-term debt | 1.752 | 4.389 | 4.877 | 16.469 | 14.519 | 7.155 | 8.999 | 3.148 | 3.696 | 4.229 | 2.666 | 3.135 | 2.738 | 1.854 |
| Total debt | 1.752 | 5.016 | 4.877 | 16.469 | 14.519 | 22.033 | 31.451 | 36.976 | 43.673 | 57.399 | 54.447 | 54.916 | 54.519 | 1.854 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
HO Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 15.0% | 15.0% | 2016 | |
HATI HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
HOJO HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Grønlund Overgaard | Chief Executive Officer | 0 companies |
| Henning Overgaard | Management | 0 companies |
| Spiros Bouas | Board of Directors | 0 companies |
| Marcus Johannes Anna Maria Handels | Board of Directors | 0 companies |
| José Antonio Itarte San Gil | Chairman | 0 companies |
| Francisco Javier Roquero Ussia | Board of Directors | 0 companies |