| Revenue | DKK -624K | -109% |
| EBITDA | DKK -2,6M | -147% |
| Net profit | DKK 977K | -83% |
| Total assets | DKK 13,1M | +63% |
| Equity | DKK 5,4M | -27% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 1.015 | 2.288 | 2.569 | 1.186 | 4.247 | 5.228 | 304 | -1.602 | -2.055 | 825 | 7.284 | -624 |
| Staff expenses | -0 | -89 | -654 | -1.056 | -861 | -1.026 | -1.088 | -1.043 | -1.114 | -1.042 | -1.501 | -1.751 | -1.962 |
| EBITDA | -4 | 926 | 1.635 | 1.514 | 227 | 3.222 | 4.140 | -739 | -2.716 | -3.098 | -676 | 5.533 | -2.585 |
| Depreciation & amort. | -0 | -0 | -0 | -55 | -58 | -58 | -26 | -36 | -94 | -78 | -90 | -76 | -71 |
| EBIT | -4 | 926 | 1.635 | 1.459 | 169 | 3.164 | 4.115 | -775 | -2.810 | -3.175 | -766 | 5.457 | -2.656 |
| Net financials | 0 | 0 | 95 | -81 | 311 | 10 | 7.867 | -37 | 18.443 | -1.024 | 546 | 178 | 3.316 |
| Profit before tax | -4 | 926 | 1.730 | 1.379 | 480 | 3.174 | 16.530 | -811 | 15.633 | -4.199 | -219 | 5.635 | 659 |
| Tax | -1 | 230 | 409 | 350 | 106 | 726 | 2.003 | -144 | 1 | -7 | -6 | -10 | -318 |
| Net profit | -3 | 696 | 1.321 | 1.029 | 374 | 2.447 | 14.527 | -667 | 15.632 | -4.192 | -213 | 5.645 | 977 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75 | 1.108 | 2.671 | 3.322 | 3.685 | 8.755 | 26.117 | 27.627 | 31.794 | 15.864 | 7.246 | 8.066 | 13.144 |
| Equity | 72 | 767 | 1.461 | 2.351 | 2.772 | 4.919 | 18.946 | 17.080 | 30.712 | 14.520 | 6.307 | 7.452 | 5.429 |
| Long-term debt | 0 | 230 | 409 | 322 | 39 | 193 | 1.441 | 2.085 | 68 | 0 | 0 | 0 | 0 |
| Short-term debt | 4 | 111 | 801 | 645 | 865 | 3.111 | 4.510 | 8.441 | 993 | 1.314 | 915 | 600 | 7.697 |
| Total debt | 4 | 340 | 1.210 | 968 | 904 | 3.304 | 5.951 | 10.526 | 1.060 | 1.314 | 915 | 600 | 7.697 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2014 | — | — |
HM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Helle Riis Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Thomsen | Management | 0 companies |
| Henrik Munk Thomsen | Management | 0 companies |