| Revenue | DKK 3,1M | -27% |
| EBITDA | DKK 54K | -94% |
| Net profit | DKK -191K | -135% |
| Total assets | DKK 2,7M | -12% |
| Equity | DKK 1,3M | -13% |
| Employees | 6 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.137 | 1.951 | 2.757 | 3.018 | 2.973 | 3.378 | 3.227 | 3.526 | 3.116 | 3.234 | 4.232 | 3.096 |
| Staff expenses | -795 | -868 | -1.299 | -1.615 | -2.342 | -2.045 | -2.033 | -2.490 | -2.322 | -2.487 | -3.262 | -3.042 |
| EBITDA | 342 | 1.083 | 1.458 | 1.402 | 630 | 1.333 | 1.194 | 1.036 | 794 | 256 | 970 | 54 |
| Depreciation & amort. | -240 | -374 | -680 | -1.156 | -1.026 | -872 | -849 | -520 | -686 | -457 | -283 | -272 |
| EBIT | 101 | 709 | 778 | 247 | -396 | 461 | 344 | 516 | 108 | -201 | 688 | -217 |
| Net financials | -168 | -191 | -230 | -241 | -144 | -160 | -141 | -87 | -81 | -52 | 13 | -26 |
| Profit before tax | -66 | 517 | 548 | 5 | -539 | 301 | 208 | 429 | 27 | -253 | 701 | -244 |
| Tax | -73 | 177 | 121 | 3 | -101 | 50 | 51 | 95 | 6 | -55 | 154 | -52 |
| Net profit | 6 | 340 | 427 | 2 | -438 | 251 | 158 | 334 | 21 | -198 | 546 | -191 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.059 | 3.614 | 7.590 | 8.482 | 7.263 | 6.418 | 5.513 | 4.431 | 3.980 | 2.447 | 3.006 | 2.660 |
| Equity | 86 | 427 | 854 | 856 | 418 | 669 | 827 | 1.161 | 1.181 | 983 | 1.530 | 1.338 |
| Long-term debt | 2.113 | 2.120 | 5.000 | 5.477 | 4.851 | 3.540 | 2.615 | 1.015 | 0 | 0 | 0 | 58 |
| Short-term debt | 860 | 997 | 1.528 | 1.929 | 1.875 | 1.947 | 1.797 | 2.000 | 2.533 | 1.275 | 1.290 | 1.110 |
| Total debt | 2.973 | 3.117 | 6.528 | 7.406 | 6.726 | 5.487 | 4.412 | 3.015 | 2.533 | 1.275 | 1.290 | 1.168 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.H. HOLDING, SLAGELSE ApS | Company | 66.7% | 66.7% | 2012 |
| Individual | 20.0% | 20.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mølager West Jørgensen | Management | 0 companies |