| Revenue | DKK 6,9M | -18% |
| EBITDA | DKK -2,1M | -486% |
| Net profit | DKK -1,8M | -1143% |
| Total assets | DKK 8,7M | -25% |
| Equity | DKK 2,4M | -43% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.687 | 3.132 | 4.875 | 9.257 | 7.172 | 8.229 | 8.436 | 6.947 |
| Staff expenses | -3.343 | -2.909 | -3.985 | -5.963 | -6.683 | -7.388 | -7.860 | -9.048 |
| EBITDA | 1.345 | 223 | 890 | 3.294 | 488 | 842 | 551 | -2.124 |
| Depreciation & amort. | -83 | -135 | -161 | -184 | -253 | -247 | -181 | -71 |
| EBIT | 1.262 | 89 | 730 | 3.110 | 235 | 595 | 370 | -2.195 |
| Net financials | -78 | -69 | -154 | -303 | -230 | -200 | -147 | -116 |
| Profit before tax | 1.184 | 19 | 575 | 2.807 | 5 | 395 | 223 | -2.311 |
| Tax | 261 | 7 | 126 | 621 | 4 | 86 | 50 | -506 |
| Net profit | 922 | 13 | 449 | 2.186 | 1 | 309 | 173 | -1.805 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 4.061 | 4.979 | 9.365 | 14.405 | 17.574 | 11.216 | 11.651 | 8.687 |
| Equity | 1.011 | 1.046 | 1.495 | 3.681 | 3.682 | 3.991 | 4.164 | 2.358 |
| Long-term debt | 0 | 0 | 0 | 339 | 101 | 0 | 84 | 829 |
| Short-term debt | 2.772 | 3.666 | 7.476 | 9.370 | 12.773 | 6.121 | 6.248 | 4.850 |
| Total debt | 2.772 | 3.666 | 7.476 | 9.709 | 12.873 | 6.121 | 6.332 | 5.679 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CV Management | Management | 2018 | — | — |
JB Unofficial title | Unofficial title | 2022 | — | — |
LS Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HPH Holding 2015 ApS | Company | 50.0% | 50.0% | 2016 |
| Individual | 33.3% | 33.3% | 2012 | |
| Individual | 50.0% | 50.0% | 2014 | |
Klemme ApS | Company | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Vejlgaard | Management | 0 companies |
| Jan Bruun Jørgensen | Unofficial title | 0 companies |
| Leif Sjørslev | Management | 0 companies |
| Keld Vestergaard Krag | Board of Directors | 0 companies |
| Niels Koue Bruun | Board of Directors | 0 companies |
| Teil Philmann Bechmann Pedersen | Board of Directors | 0 companies |
| Mikael Bruhn Sjørslev | Chairman | 0 companies |
| Hans Barslund | Chairman | 0 companies |
| Kaj Lykke Abildgaard Slot | Chairman | 0 companies |