| Revenue | DKK 7,3M | -39% |
| EBITDA | DKK -3,5M | -399% |
| Net profit | DKK -5,3M | -11270% |
| Total assets | DKK 7,6M | -41% |
| Equity | DKK -5,2M | -3684% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.591 | 2.953 | 3.234 | 5.133 | 8.632 | 7.160 | 9.061 | 9.245 | 11.968 | 7.284 |
| Staff expenses | -4.255 | -3.993 | -4.285 | -4.929 | -7.233 | -9.592 | -7.854 | -9.826 | -10.797 | -10.695 |
| EBITDA | -664 | -1.040 | -1.050 | 205 | 1.399 | -2.431 | 1.208 | -582 | 1.170 | -3.501 |
| Depreciation & amort. | -25 | 51 | 77 | 135 | -313 | -453 | -518 | -533 | -887 | -890 |
| EBIT | -690 | -1.091 | -1.127 | 70 | 1.086 | -2.884 | 690 | -1.114 | 283 | -4.391 |
| Net financials | -211 | -193 | -202 | 1.781 | -117 | -178 | -244 | -216 | -217 | -450 |
| Profit before tax | -901 | -1.284 | -1.328 | 1.851 | 970 | -3.062 | 446 | -1.330 | 66 | -4.841 |
| Tax | -194 | -0 | -0 | -24 | 232 | -672 | 107 | -289 | 19 | 496 |
| Net profit | -707 | -1.284 | -1.328 | 1.875 | 738 | -2.390 | 339 | -1.041 | 48 | -5.337 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.289 | 7.042 | 4.734 | 6.476 | 8.068 | 10.241 | 10.582 | 10.779 | 13.064 | 7.650 |
| Equity | -127 | -1.411 | -2.739 | 1.635 | 2.373 | -17 | 1.138 | 97 | 145 | -5.192 |
| Long-term debt | 0 | 0 | 0 | 406 | 873 | 1.761 | 872 | 1.001 | 254 | 254 |
| Short-term debt | 4.416 | 8.452 | 7.474 | 4.435 | 4.808 | 8.496 | 8.573 | 9.681 | 12.665 | 12.588 |
| Total debt | 4.416 | 8.452 | 7.474 | 4.841 | 5.681 | 10.258 | 9.444 | 10.682 | 12.919 | 12.842 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HØ Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
RENÉ LARSEN HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
Fam. Nielsen Holding ApS | Company | 20.0% | 20.0% | 2017 |
FAMOE GROUP ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Østerhaab | Management | 0 companies |