| Revenue | DKK 4,5M | +0% |
| EBITDA | DKK 980K | +32% |
| Net profit | DKK 540K | +38% |
| Total assets | DKK 2,9M | -9% |
| Equity | DKK 1,3M | -33% |
| Employees | 28 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 379 | 547 | — | 939 | 774 | 1.157 | 1.831 | 2.099 | 4.661 | 5.009 | 4.440 | 4.460 |
| Staff expenses | -310 | -366 | -0 | -845 | -751 | -871 | -1.309 | -1.320 | -2.441 | -4.083 | -3.698 | -3.480 |
| EBITDA | 68 | 181 | 0 | 94 | 23 | 286 | 521 | 779 | 2.220 | 926 | 742 | 980 |
| Depreciation & amort. | -47 | -71 | -0 | -116 | -125 | -73 | -109 | -169 | -171 | -229 | -231 | -233 |
| EBIT | 22 | 110 | 0 | -22 | -102 | 213 | 412 | 610 | 2.049 | 697 | 511 | 747 |
| Net financials | -16 | -8 | 0 | -10 | -2 | 7 | -64 | -46 | 0 | 46 | -2 | -25 |
| Profit before tax | 5 | 103 | 0 | -32 | -110 | 211 | 339 | 560 | 2.049 | 743 | 509 | 700 |
| Tax | 3 | 24 | -0 | -1 | -23 | 47 | 72 | 127 | 454 | 165 | 117 | 160 |
| Net profit | 2 | 79 | 0 | -31 | -86 | 164 | 266 | 433 | 1.596 | 578 | 392 | 540 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 501 | 584 | 0 | 644 | 783 | 924 | 1.799 | 2.293 | 4.881 | 3.333 | 3.170 | 2.897 |
| Equity | 82 | 161 | 0 | 298 | 212 | 386 | 652 | 1.086 | 2.681 | 2.259 | 1.950 | 1.307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 416 | 396 | 0 | 321 | 570 | 531 | 1.112 | 1.149 | 2.131 | 973 | 1.092 | 1.458 |
| Total debt | 416 | 396 | 0 | 321 | 570 | 531 | 1.112 | 1.149 | 2.131 | 973 | 1.092 | 1.458 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2012 | — | — |
NT Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
L.Højgaard Holding ApS | Company | 50.0% | 50.0% | 2023 |
Trangbæk Kapitalos Holding ApS | Company | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Højgaard Mikkelsen | Management | 0 companies |
| Nikolaj Trangbæk | Management | 0 companies |