| Revenue | DKK 9,6M | +12% |
| EBITDA | DKK 2,5M | +171% |
| Net profit | DKK 1,6M | +365% |
| Total assets | DKK 12,8M | +20% |
| Equity | DKK 4,7M | +16% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -37 | -27 | -19 | 236 | 4.786 | 4.238 | 4.607 | 6.700 | 8.787 | 8.711 | 8.532 | 9.575 |
| Staff expenses | -37 | -0 | -0 | -0 | -3.249 | -2.643 | -3.405 | -5.039 | -6.609 | -7.280 | -7.608 | -7.068 |
| EBITDA | -74 | -31 | -19 | 236 | 1.361 | 1.594 | 1.191 | 1.661 | 2.178 | 1.417 | 924 | 2.507 |
| Depreciation & amort. | -0 | -0 | -0 | -77 | -165 | -148 | -166 | -172 | -198 | -335 | -326 | -299 |
| EBIT | -74 | -31 | -19 | 158 | 1.196 | 1.447 | 1.025 | 1.489 | 1.979 | 1.082 | 598 | 2.208 |
| Net financials | -5 | -2 | -3 | -86 | -365 | -149 | -25 | 36 | -47 | -171 | -124 | -94 |
| Profit before tax | -80 | -33 | -22 | 72 | 832 | 1.298 | 1.000 | 1.525 | 1.932 | 911 | 473 | 2.114 |
| Tax | -20 | -7 | -5 | 16 | 192 | 296 | 230 | 346 | 438 | 216 | 120 | 469 |
| Net profit | -60 | -26 | -17 | 56 | 640 | 1.002 | 771 | 1.179 | 1.494 | 695 | 353 | 1.645 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29 | 34 | 36 | 3.164 | 5.593 | 5.630 | 8.040 | 11.410 | 12.146 | 12.281 | 10.643 | 12.754 |
| Equity | 20 | -6 | -23 | 33 | 673 | 1.675 | 2.446 | 3.625 | 4.119 | 4.314 | 4.068 | 4.713 |
| Long-term debt | 0 | 0 | 0 | 850 | 753 | 0 | 0 | 0 | 453 | 298 | 0 | 0 |
| Short-term debt | 10 | 41 | 59 | 2.275 | 4.167 | 3.951 | 5.589 | 7.781 | 7.551 | 7.639 | 6.570 | 8.042 |
| Total debt | 10 | 41 | 59 | 3.125 | 4.920 | 3.951 | 5.589 | 7.781 | 8.004 | 7.936 | 6.570 | 8.042 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EA Management | Management | 2012 | — | — |
HA Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HARPEC Holding ApS | Company | 100.0% | 100.0% | 2020 |
RTP Ørnhøj Holding ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Elisa Alsted | Management | 0 companies |
| Henrik Alsted | Management | 0 companies |