| Revenue | DKK -465K | -215% |
| EBITDA | DKK -465K | -215% |
| Net profit | DKK -387K | -246% |
| Total assets | DKK 3,3M | -10% |
| Equity | DKK 2,1M | -16% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -147 | 586 | 754 | 1.769 | -227 | 160 | -208 | 66 | 587 | 409 | -702 | 572 | 404 | -465 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -147 | 586 | 754 | 1.769 | -227 | 160 | -208 | 66 | 587 | 409 | -702 | 572 | 404 | -465 |
| Depreciation & amort. | -131 | -176 | -177 | -178 | -180 | -155 | -146 | -181 | -218 | -215 | -110 | -74 | -37 | -0 |
| EBIT | -278 | 411 | 577 | 1.591 | -407 | 5 | -353 | -115 | 370 | 193 | -812 | 498 | 367 | -465 |
| Net financials | -31 | -29 | -39 | -10 | 10 | 35 | 25 | 25 | -12 | -5 | -33 | -7 | -69 | -26 |
| Profit before tax | -159 | 382 | 537 | 1.581 | -397 | 40 | -328 | -90 | 358 | 188 | -845 | 491 | 298 | -491 |
| Tax | 75 | 95 | 129 | 367 | -87 | 9 | -72 | -20 | 79 | 41 | -34 | -2 | 32 | -104 |
| Net profit | -234 | 287 | 408 | 1.213 | -309 | 31 | -256 | -70 | 279 | 147 | -811 | 494 | 265 | -387 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.235 | 2.742 | 2.604 | 3.505 | 2.938 | 2.866 | 2.852 | 2.747 | 4.163 | 3.380 | 3.045 | 4.163 | 3.703 | 3.319 |
| Equity | 766 | 1.053 | 1.461 | 2.675 | 2.366 | 2.397 | 2.141 | 2.071 | 2.350 | 2.497 | 1.686 | 2.179 | 2.445 | 2.058 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.441 | 1.646 | 1.091 | 771 | 573 | 455 | 711 | 677 | 1.770 | 859 | 1.359 | 1.983 | 1.258 | 1.261 |
| Total debt | 1.441 | 1.646 | 1.091 | 771 | 573 | 455 | 711 | 677 | 1.770 | 859 | 1.359 | 1.983 | 1.258 | 1.261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
AJ Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SCANCAB HOLDING A/S | Company | 90.0% | 90.0% | 2021 |
| Individual | 10.0% | 10.0% | 2024 | |
HBJ HOLDING 2015 ApS | Company | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Højsager | Chief Executive Officer | 0 companies |
| Anita Jacobsen | Chief Executive Officer | 0 companies |
| Esben Højsager | Board of Directors | 0 companies |