| Revenue | DKK -12K | -17% |
| EBITDA | DKK -12K | +17% |
| Net profit | DKK 61K | +49% |
| Total assets | DKK 816K | -2% |
| Equity | DKK 485K | -11% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 2.892 | 46 | -13 | -13 | -11 | -12 | -10 | -10 | -10 | -11 | -15 | -12 |
| Staff expenses | -2.225 | -2.131 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 893 | 761 | 36 | -13 | -13 | -11 | -12 | -10 | -10 | -10 | -11 | -15 | -12 |
| Depreciation & amort. | 66 | -63 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 827 | 698 | 36 | -13 | -13 | -11 | -12 | -10 | -10 | -10 | -11 | -15 | -12 |
| Net financials | -53 | -47 | 45 | 142 | 25 | 63 | -73 | 142 | 44 | 106 | -138 | 67 | 90 |
| Profit before tax | 774 | 650 | 81 | 129 | 12 | 52 | -84 | 131 | 34 | 96 | -149 | 53 | 78 |
| Tax | 194 | 172 | 20 | 31 | 2 | 11 | -19 | 29 | 7 | 21 | -33 | 12 | 17 |
| Net profit | 580 | 478 | 60 | 98 | 9 | 40 | -66 | 103 | 26 | 74 | -116 | 41 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.912 | 1.356 | 1.301 | 1.305 | 1.207 | 1.144 | 972 | 968 | 882 | 943 | 814 | 829 | 816 |
| Equity | 945 | 1.327 | 1.291 | 1.289 | 1.197 | 1.134 | 962 | 957 | 872 | 834 | 623 | 546 | 485 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.933 | 10 | 10 | 16 | 10 | 10 | 10 | 12 | 10 | 110 | 192 | 283 | 331 |
| Total debt | 2.933 | 10 | 10 | 16 | 10 | 10 | 10 | 12 | 10 | 110 | 192 | 283 | 331 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hugo Nyrup | Management | 0 companies |