| Revenue | DKK 5,9M | +3% |
| EBITDA | DKK 1,3M | -24% |
| Net profit | DKK 812K | -25% |
| Total assets | DKK 4,1M | +12% |
| Equity | DKK 2M | +18% |
| Employees | 13 | — |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.675 | 3.528 | 5.135 | 3.660 | 2.199 | 6.191 | 6.774 | 2.935 | 2.324 | 3.382 | 4.877 | 5.748 | 5.941 |
| Staff expenses | -1.806 | -1.014 | -1.979 | -1.334 | -1.079 | -2.302 | -2.459 | -2.572 | -2.027 | -3.016 | -3.856 | -4.008 | -4.623 |
| EBITDA | -17 | 348 | 155 | 378 | -237 | 293 | 547 | 363 | 291 | 366 | 1.020 | 1.740 | 1.319 |
| Depreciation & amort. | -69 | -45 | 75 | 95 | 121 | -175 | -228 | -173 | -169 | -168 | -128 | -81 | -98 |
| EBIT | -86 | 303 | 80 | 283 | -358 | 118 | 319 | 190 | 122 | 198 | 893 | 1.659 | 1.220 |
| Net financials | -39 | -40 | -27 | -22 | -16 | -53 | -80 | -82 | -81 | -115 | -224 | -265 | -204 |
| Profit before tax | -125 | 263 | 53 | 261 | -217 | 65 | 238 | 108 | 41 | 83 | 668 | 1.394 | 1.017 |
| Tax | -28 | 74 | 16 | 64 | 79 | 17 | 83 | 26 | -12 | 24 | 159 | 316 | 205 |
| Net profit | -96 | 189 | 36 | 197 | -296 | 49 | 156 | 82 | 53 | 59 | 509 | 1.078 | 812 |
| Item | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 623 | 792 | 1.407 | 758 | 1.585 | 1.662 | 2.007 | 1.950 | 2.199 | 2.772 | 3.034 | 3.691 | 4.117 |
| Equity | -16 | 172 | 209 | 405 | 109 | 158 | 313 | 295 | 349 | 308 | 717 | 1.695 | 2.007 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 76 | 27 | 27 | 0 | 0 | 0 |
| Short-term debt | 639 | 617 | 1.195 | 352 | 1.476 | 1.505 | 1.673 | 1.548 | 1.814 | 2.437 | 2.317 | 1.996 | 2.102 |
| Total debt | 639 | 617 | 1.195 | 352 | 1.476 | 1.505 | 1.673 | 1.624 | 1.841 | 2.464 | 2.317 | 1.996 | 2.102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IH Management | Management | 2011 | — | — |
NT Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
IHF ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Hansen | Management | 0 companies |
| Nils Thyge Hansen | Management | 0 companies |