| Revenue | DKK 686K | +35% |
| EBITDA | DKK 503K | +362% |
| Net profit | DKK 227K | +2148% |
| Total assets | DKK 11,9M | +0% |
| Equity | DKK 3,7M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 781 | 722 | 762 | 750 | 643 | 620 | 790 | 863 | 819 | 788 | 892 | 509 | 686 |
| Staff expenses | -70 | -152 | -141 | -60 | -64 | -123 | -128 | -135 | -90 | -254 | -29 | -48 | -231 | -233 |
| EBITDA | 1.621 | 628 | 420 | 843 | 667 | 1.461 | 484 | 469 | 978 | 773 | -239 | 1.227 | 109 | 503 |
| Depreciation & amort. | -431 | -0 | -0 | 47 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.190 | 628 | 420 | 796 | 652 | 1.461 | 484 | 469 | 978 | 773 | -239 | 1.227 | 109 | 503 |
| Net financials | -105 | -102 | -81 | -55 | -93 | -88 | -96 | -98 | -62 | -63 | -59 | -71 | -96 | -211 |
| Profit before tax | 1.084 | 526 | 339 | 741 | 559 | 1.374 | 388 | 371 | 915 | 710 | -298 | 1.156 | 13 | 292 |
| Tax | 271 | -44 | 86 | 171 | 123 | 302 | 85 | 82 | 201 | 156 | -66 | 254 | 3 | 64 |
| Net profit | 813 | 570 | 253 | 570 | 436 | 1.072 | 303 | 289 | 714 | 554 | -232 | 902 | 10 | 227 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.514 | 9.987 | 9.859 | 10.364 | 10.813 | 9.990 | 10.191 | 11.251 | 12.133 | 11.730 | 11.398 | 12.247 | 11.954 | 11.935 |
| Equity | 1.180 | 1.750 | 2.003 | 2.573 | 3.009 | 2.080 | 2.133 | 2.172 | 2.886 | 2.840 | 2.608 | 3.510 | 3.520 | 3.748 |
| Long-term debt | 5.489 | 6.376 | 6.351 | 6.213 | 6.199 | 6.116 | 6.050 | 6.128 | 7.219 | 6.807 | 6.451 | 6.061 | 5.630 | 5.349 |
| Short-term debt | 397 | 571 | 240 | 272 | 304 | 276 | 480 | 1.455 | 472 | 470 | 936 | 1.157 | 1.326 | 1.344 |
| Total debt | 5.886 | 6.947 | 6.591 | 6.485 | 6.503 | 6.392 | 6.530 | 7.583 | 7.691 | 7.277 | 7.387 | 7.218 | 6.957 | 6.693 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 2012 | — | — |
SP Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HENRIK CLAUSEN HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Phørckzen Clausen | Management | 0 companies |
| Susanne Provst Hansen | Management | 0 companies |