| Revenue | DKK 14,5M | -35% |
| EBITDA | DKK -4,4M | +72% |
| Net profit | DKK -23,3M | +39% |
| Total assets | DKK 146,9M | -6% |
| Equity | DKK 56,9M | +47% |
| Employees | 15 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.178 | 43 | 96 | 268 | 5.875 | 1.182 | -1.433 | 10.239 | 27.788 | 42.880 | 22.250 | 14.548 |
| Staff expenses | -813 | -800 | -5.316 | -6.545 | -11.889 | -11.089 | -14.437 | -15.463 | -18.781 | -23.147 | -23.831 | -15.068 |
| EBITDA | -1.991 | -2.956 | -8.166 | -10.106 | -6.021 | -9.907 | -15.870 | -5.224 | -10.613 | -7.490 | -15.693 | -4.411 |
| Depreciation & amort. | -314 | -332 | -529 | -3.475 | -2.935 | -3.831 | -4.721 | -5.949 | -14.915 | -16.343 | -16.455 | -15.343 |
| EBIT | -2.305 | -3.288 | -8.695 | -13.581 | -8.956 | -13.738 | -20.592 | -11.173 | -25.528 | -23.833 | -32.148 | -19.754 |
| Net financials | -145 | -234 | -1.136 | -1.950 | -1.953 | -1.345 | -2.640 | -2.420 | -2.586 | -3.105 | -7.107 | -5.126 |
| Profit before tax | -2.450 | -3.522 | -9.831 | -15.530 | -10.909 | -15.083 | -23.231 | -13.593 | -28.114 | -26.938 | -39.255 | -24.880 |
| Tax | -611 | -1.216 | -2.498 | -3.354 | -2.342 | -3.333 | -5.290 | -3.856 | -5.847 | -2.239 | -1.348 | -1.571 |
| Net profit | -1.839 | -2.305 | -7.333 | -12.177 | -8.568 | -11.751 | -17.941 | -9.738 | -22.266 | -24.700 | -37.908 | -23.309 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.704 | 35.347 | 72.836 | 94.555 | 108.772 | 126.785 | 151.041 | 169.244 | 159.897 | 160.579 | 156.933 | 146.914 |
| Equity | 5.661 | 13.856 | 6.523 | 4.346 | 79.245 | 93.894 | 100.953 | 97.515 | 75.249 | 76.549 | 38.642 | 56.910 |
| Long-term debt | 0 | 8.069 | 54.373 | 70.469 | 12.399 | 13.804 | 20.294 | 34.756 | 34.189 | 30.166 | 24.294 | 18.191 |
| Short-term debt | 4.539 | 10.716 | 6.259 | 14.124 | 10.334 | 11.281 | 24.518 | 32.466 | 50.458 | 53.864 | 93.998 | 71.813 |
| Total debt | 4.539 | 18.785 | 60.632 | 84.593 | 22.733 | 25.085 | 44.812 | 67.222 | 84.648 | 84.030 | 118.292 | 90.004 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
OR | Chairman | 2019 | — | — |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2017 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KINONDO INVEST ApS | Company | 33.3% | 33.3% | 2017 |
LTH INVEST ApS | Company | 33.3% | 33.3% | 2024 |
ANTECH INVEST A/S | Company | 10.0% | 10.0% | 2024 |
B-R Invest 2015 ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 0.0% | 2015 | |
VVORKS INVEST ApS | Company | 5.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Axel Kristensen | Management | 0 companies |
| Bernardus Antonius Josephus Merkx | Board of Directors | 0 companies |
| Ole Raft | Chairman | 0 companies |
| Johan Boi Frandsen | Board of Directors | 0 companies |
| Birgit Kjærside Storm | Board of Directors | 0 companies |
| Finn Hjøllund Jensen | Board of Directors | 0 companies |
| Poul Arne Jensen | Chairman | 0 companies |