| Revenue | DKK 38K | -167% |
| EBITDA | DKK 36K | +105% |
| Net profit | DKK 21K | +104% |
| Total assets | DKK 930K | -14% |
| Equity | DKK 881K | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 626 | 630 | 28 | 394 | 309 | 1.081 | 2.475 | 2.919 | 2.921 | 2.619 | -42 | -57 | 38 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -360 | -712 | -162 | -511 | -592 | -652 | -3 |
| EBITDA | 511 | 485 | -29 | 323 | 264 | 1.011 | 2.058 | 2.026 | 2.760 | 2.108 | -634 | -727 | 36 |
| Depreciation & amort. | -8 | -11 | -11 | -3 | -0 | -0 | -0 | -0 | -5 | -32 | -68 | -23 | -15 |
| EBIT | 503 | 474 | -39 | 321 | 264 | 1.011 | 2.058 | 2.026 | 2.755 | 2.076 | -702 | -750 | 21 |
| Net financials | -0 | 2 | 1 | 0 | 0 | -0 | -12 | -4 | -13 | -3 | -4 | 3 | 2 |
| Profit before tax | 503 | 476 | -39 | 321 | 264 | 1.011 | 2.046 | 2.022 | 2.742 | 2.074 | -705 | -747 | 23 |
| Tax | 129 | 119 | -6 | 72 | 61 | 223 | 453 | 445 | 605 | 458 | -148 | -162 | 2 |
| Net profit | 374 | 357 | -32 | 248 | 203 | 789 | 1.593 | 1.577 | 2.138 | 1.616 | -557 | -585 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 546 | 944 | 195 | 594 | 839 | 1.848 | 3.623 | 3.873 | 3.612 | 3.253 | 1.548 | 1.084 | 930 |
| Equity | 454 | 812 | 79 | 327 | 531 | 1.319 | 2.472 | 2.049 | 2.186 | 2.002 | 1.445 | 860 | 881 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 92 | 133 | 116 | 267 | 308 | 528 | 1.151 | 1.824 | 1.425 | 1.246 | 98 | 224 | 49 |
| Total debt | 92 | 133 | 116 | 267 | 308 | 528 | 1.151 | 1.824 | 1.425 | 1.246 | 98 | 224 | 49 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KAPEL HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Individual | 66.7% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Hanne Schultz Kapel | Management | 0 companies |