| Revenue | DKK -974K | +1% |
| EBITDA | DKK -1,5M | -60% |
| Net profit | DKK -3,9M | -257% |
| Total assets | DKK 1,2M | -77% |
| Equity | DKK -496K | -114% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 108 | 225 | 645 | 617 | 3.260 | 18.549 | 34.621 | 25.460 | 2.904 | 2.051 | 308 | -964 | -974 |
| Staff expenses | -0 | -0 | -0 | -0 | -2.638 | -15.275 | -31.727 | -24.540 | -1.784 | -1.079 | -17 | -0 | -562 |
| EBITDA | 108 | 225 | 645 | 617 | 622 | 3.274 | 2.893 | 920 | 1.120 | 972 | 291 | -966 | -1.549 |
| Depreciation & amort. | 203 | 1.657 | 5 | -0 | -21 | -91 | -341 | -476 | -456 | -563 | -506 | -341 | -190 |
| EBIT | -95 | -1.432 | 640 | 617 | 601 | 3.183 | 2.553 | 443 | 665 | 409 | -215 | -1.306 | -1.740 |
| Net financials | -225 | 1.710 | -221 | -11 | -0 | -100 | -185 | -42 | 41 | 15 | -1 | -94 | -2.545 |
| Profit before tax | -320 | -2.322 | 420 | 606 | 600 | 3.083 | 2.368 | 402 | 706 | 424 | -216 | -1.400 | -4.285 |
| Tax | -80 | 54 | 35 | 78 | 137 | 696 | 529 | 92 | 159 | 101 | -43 | -299 | -357 |
| Net profit | -240 | -2.376 | 385 | 528 | 464 | 2.387 | 1.839 | 309 | 547 | 323 | -172 | -1.101 | -3.928 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.393 | 5.390 | 2.734 | 1.460 | 5.474 | 10.421 | 17.952 | 10.597 | 10.919 | 8.967 | 8.551 | 5.285 | 1.196 |
| Equity | 1.749 | -627 | -243 | 285 | 749 | 3.136 | 4.975 | 5.285 | 4.881 | 4.704 | 4.532 | 3.432 | -496 |
| Long-term debt | 5.503 | 5.092 | 0 | 0 | 0 | 0 | 0 | 0 | 84 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.142 | 926 | 2.977 | 1.174 | 4.725 | 7.176 | 12.339 | 4.583 | 5.065 | 3.273 | 3.071 | 1.484 | 1.692 |
| Total debt | 6.644 | 6.017 | 2.977 | 1.174 | 4.725 | 7.176 | 12.339 | 4.583 | 5.149 | 3.273 | 3.071 | 1.484 | 1.692 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2023 | — | — |
Ad Management | Management | 2014 | — | — |
FN Management | Management | 2021 | — | — |
JC Management | Management | 2020 | — | — |
PG Management | Management | 2015 | — | — |
JM | Audit | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Howico Holding ApS | Company | 100.0% | 100.0% | 2016 |
de linde ApS | Company | 100.0% | 100.0% | 2014 |
LL KNUDSEN INVEST ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mikkel Hvidt Kessler | Management | 0 companies |
| Agnieszka de Linde | Management | 0 companies |
| Flemming Nesager-Kristensen | Management | 0 companies |
| Jesper Christian Villadsen | Management | 0 companies |
| Piotr Grzegorz Nowaczewski | Management | 0 companies |
| Jørn Møller Christoffersen | Audit | 0 companies |
| Rasmus Haugaard | Chairman | 0 companies |
| Kristian Vestergaard Bonde | Board of Directors | 0 companies |
| Mikkel Lynge Pedersen | Chairman | 0 companies |
| Martin Løvstrup Knudsen | Board of Directors | 0 companies |
| Allan Martin Back | Board of Directors | 0 companies |
| Piotr Burylo | Board of Directors | 0 companies |
| Marek Marczak | Chairman | 0 companies |
| Morten Moltke Nygaard | Board of Directors | 0 companies |
| Farooq Bukhsh | Board of Directors | 0 companies |
| Lasse Løvstrup Knudsen | Chairman | 0 companies |