| Revenue | DKK 4,5M | +12% |
| EBITDA | DKK 426K | +4% |
| Net profit | DKK 224K | +48% |
| Total assets | DKK 21,2M | -21% |
| Equity | DKK 20,9M | -19% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.072 | 1.065 | — | 663 | 1.013 | 1.067 | 1.264 | 3.204 | 3.805 | 3.698 | 4.013 | 4.494 |
| Staff expenses | -1.252 | -1.013 | -1.019 | -1.035 | -990 | -1.007 | -1.148 | -2.855 | -3.427 | -3.563 | -3.602 | -4.068 |
| EBITDA | -180 | 52 | 68 | -372 | 23 | 60 | 116 | 349 | 378 | 375 | 411 | 426 |
| Depreciation & amort. | -5 | -4 | -3 | -50 | -67 | -136 | -3.010 | -124 | -126 | -131 | -144 | -126 |
| EBIT | -185 | 48 | 65 | -421 | -44 | -76 | -2.893 | 225 | 252 | 244 | 266 | 300 |
| Net financials | -11 | 31 | 39 | -8 | 0 | 18 | -11 | -73 | -111 | -47 | 217 | 314 |
| Profit before tax | -195 | 79 | 104 | -429 | -44 | -58 | -2.905 | 152 | 141 | 196 | 483 | 614 |
| Tax | -0 | -29 | 25 | -94 | -12 | -10 | -639 | 37 | 231 | 254 | 332 | 390 |
| Net profit | -195 | 109 | 79 | -335 | -32 | -47 | -2.266 | 115 | -90 | -58 | 151 | 224 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 385 | 473 | 685 | 944 | 386 | 571 | 2.923 | 20.786 | 14.793 | 10.980 | 26.918 | 21.235 |
| Equity | 305 | 413 | 492 | 157 | 125 | 78 | -1.438 | 18.677 | 14.565 | 9.973 | 25.882 | 20.882 |
| Long-term debt | 0 | 0 | 0 | 0 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 81 | 60 | 193 | 787 | 255 | 493 | 4.248 | 2.108 | 228 | 1.008 | 1.036 | 353 |
| Total debt | 81 | 60 | 193 | 787 | 261 | 493 | 4.248 | 2.108 | 228 | 1.008 | 1.036 | 353 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HG Founder | Founder | 2012 | — | — |
AE Management | Management | 2012 | — | — |
KN Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2012 | |
| Individual | 90.0% | 90.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Gynde Kany | Founder | 0 companies |
| Anders Engelsen Dahl | Management | 0 companies |
| Kenneth Nilsson | Management | 0 companies |
| Frederik Steen Westenholz | Board of Directors | 0 companies |
| Ulrik Juul Østergaard | Chairman | 0 companies |
| Martin Lauge Bek-Nielsen | Chairman | 0 companies |
| Jørgen Balle | Board of Directors | 0 companies |
| Brian Bech Nielsen | Board of Directors | 0 companies |