| Revenue | DKK -5K | -33% |
| EBITDA | DKK -5K | +33% |
| Net profit | DKK -10K | +63% |
| Total assets | DKK 283K | -2% |
| Equity | DKK 30K | -25% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -3 | -230 | -1.229 | -93 | -40 | -8 | -8 | -7 | -6 | -5 | -8 | -5 |
| Staff expenses | -0 | -0 | -226 | -361 | -7 | -97 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -3 | -3 | -457 | -1.590 | -100 | -136 | -8 | -8 | -7 | -6 | -5 | -8 | -5 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3.795 | -20 | -20 | -20 | -20 | -20 | -20 | -20 | -5 |
| EBIT | -3 | -3 | -457 | -1.590 | -3.895 | -156 | -28 | -28 | -27 | -26 | -25 | -28 | -10 |
| Net financials | 3 | 3 | 1 | -8 | -10 | -5 | -0 | 0 | 0 | 0 | -0 | 0 | 0 |
| Profit before tax | -0 | -1 | -456 | -1.598 | -3.905 | -161 | -28 | -28 | -27 | -26 | -25 | -28 | -10 |
| Tax | -0 | -13 | -119 | -351 | -548 | -121 | -40 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -0 | 13 | -337 | -1.247 | -3.357 | -40 | 11 | -28 | -27 | -26 | -25 | -28 | -10 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 82 | 95 | 3.384 | 5.115 | 809 | 363 | 338 | 317 | 320 | 330 | 311 | 290 | 283 |
| Equity | 79 | 92 | 2.755 | 3.501 | 144 | 103 | 115 | 87 | 90 | 93 | 68 | 41 | 30 |
| Long-term debt | 0 | 0 | 0 | 359 | 467 | 211 | 215 | 222 | 222 | 228 | 235 | 241 | 241 |
| Short-term debt | 3 | 3 | 265 | 663 | 154 | 9 | 8 | 8 | 8 | 8 | 8 | 8 | 12 |
| Total debt | 3 | 3 | 265 | 1.022 | 621 | 220 | 223 | 230 | 230 | 236 | 243 | 249 | 253 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Audit | Audit | 2012 | — | — |
CJ Management | Management | 2018 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HPRM HOLDING ApS | Company | 50.0% | 50.0% | 2015 |
EVAF Holding ApS | Company | 33.3% | 33.3% | 2019 |
B. Bech Holding ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Brun Petersen | Audit | 0 companies |
| Christian Janus Erdmann Fürst | Management | 0 companies |
| Peter Holm Nielsen | Chief Executive Officer | 0 companies |
| Michael Anker Transø Falkenberg Schultz | Board of Directors | 0 companies |
| Christian Wahlstrøm Larsen | Board of Directors | 0 companies |
| Erik Gregers Østergaard-Nielsen | Chairman | 0 companies |