| Revenue | DKK -94K | +67% |
| EBITDA | DKK -1,8M | +0% |
| Net profit | DKK 1,1M | +175% |
| Total assets | DKK 1,9M | +90% |
| Equity | DKK 1,1M | +145% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -114 | -78 | -64 | -82 | -244 | -171 | -69 | -60 | -61 | -58 | -72 | -56 | -94 |
| Staff expenses | -771 | -835 | -1.094 | -1.072 | -1.286 | -1.401 | -1.446 | -1.414 | -1.602 | -1.643 | -1.730 | -1.773 | -1.737 |
| EBITDA | -885 | -912 | -1.158 | -1.154 | -1.530 | -1.572 | -1.516 | -1.474 | -1.663 | -1.701 | -1.802 | -1.829 | -1.830 |
| Depreciation & amort. | -8 | -23 | -23 | -23 | -23 | -15 | -16 | -71 | -71 | -71 | -71 | -50 | -0 |
| EBIT | -893 | -936 | -1.182 | -1.177 | -1.553 | -1.588 | -1.531 | -1.545 | -1.734 | -1.772 | -1.873 | -1.880 | -1.830 |
| Net financials | 2.012 | 2.361 | 2.288 | 2.295 | 2.294 | 1.953 | 2.286 | 2.612 | 2.558 | 2.236 | 2.618 | 2.365 | 3.184 |
| Profit before tax | 1.119 | 1.425 | 1.107 | 1.118 | 742 | 366 | 755 | 1.067 | 824 | 463 | 745 | 485 | 1.354 |
| Tax | 275 | 356 | 283 | 266 | 150 | 105 | 143 | 232 | 179 | 126 | 174 | 102 | 299 |
| Net profit | 845 | 1.069 | 824 | 851 | 592 | 260 | 612 | 834 | 645 | 338 | 570 | 384 | 1.055 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.245 | 1.748 | 1.661 | 1.605 | 1.548 | 1.330 | 1.657 | 1.732 | 1.544 | 1.153 | 1.501 | 1.007 | 1.915 |
| Equity | 925 | 1.149 | 904 | 931 | 672 | 340 | 692 | 914 | 725 | 418 | 650 | 464 | 1.135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 573 | 740 | 653 | 864 | 979 | 966 | 818 | 819 | 722 | 834 | 542 | 750 |
| Total debt | 283 | 573 | 740 | 653 | 864 | 979 | 966 | 818 | 819 | 722 | 834 | 542 | 750 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HSC INVEST ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Holm Schwarze | Management | 0 companies |