| Revenue | DKK 659K | -17% |
| EBITDA | DKK 41K | +120% |
| Net profit | DKK -6K | +97% |
| Total assets | DKK 1,5M | +1% |
| Equity | DKK 175K | +117% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 213 | 275 | 237 | 631 | 610 | 292 | 458 | 1.176 | 1.127 | 1.100 | 1.281 | 1.039 | 793 | 659 |
| Staff expenses | -175 | -247 | -312 | -398 | -468 | -424 | -1.236 | -1.754 | -1.036 | -833 | -939 | -957 | -993 | -618 |
| EBITDA | 37 | 27 | -75 | 234 | 142 | -146 | -777 | -578 | 91 | 267 | 342 | 79 | -201 | 41 |
| Depreciation & amort. | 12 | -12 | -17 | -20 | -22 | -0 | -69 | -99 | -99 | -30 | -0 | -0 | -0 | -0 |
| EBIT | 25 | 16 | -92 | 214 | 120 | -146 | -846 | -677 | -8 | 237 | 342 | 79 | -201 | 41 |
| Net financials | -0 | -0 | -0 | -2 | -3 | -5 | -25 | -48 | -56 | -49 | -43 | -50 | -42 | -46 |
| Profit before tax | 25 | 16 | -92 | 212 | 117 | -151 | -871 | -726 | -64 | 189 | 299 | 29 | -242 | -6 |
| Tax | 8 | 5 | -23 | 53 | 30 | -32 | 33 | -0 | -2 | -177 | -0 | -0 | -43 | -0 |
| Net profit | 18 | 11 | -70 | 159 | 87 | -119 | -904 | -726 | -62 | 366 | 299 | 29 | -199 | -6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 157 | 205 | 227 | 526 | 659 | 311 | 1.066 | 969 | 973 | 1.234 | 944 | 1.147 | 1.490 | 1.510 |
| Equity | 112 | 122 | 53 | 211 | 298 | 179 | -726 | -1.451 | -1.514 | -1.148 | -849 | 280 | 81 | 175 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 554 | 360 | 157 | 0 | 0 | 0 |
| Short-term debt | 45 | 82 | 175 | 314 | 361 | 132 | 1.791 | 2.213 | 1.932 | 2.023 | 1.636 | 867 | 1.410 | 1.335 |
| Total debt | 45 | 82 | 175 | 314 | 361 | 132 | 1.791 | 2.420 | 2.486 | 2.382 | 1.793 | 867 | 1.410 | 1.335 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
METTE SANDER HANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sander Zacho | Management | 0 companies |