| Revenue | DKK 4M | -7% |
| EBITDA | DKK 532K | -30% |
| Net profit | DKK 220K | +10% |
| Total assets | DKK 6,2M | -27% |
| Equity | DKK 2,3M | +10% |
| Employees | 11 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.419 | 2.818 | 3.230 | 3.423 | 3.521 | 3.041 | 3.144 | 4.031 | 4.114 | 4.252 | 3.970 |
| Staff expenses | -2.097 | -2.357 | -2.580 | -2.757 | -2.717 | -2.728 | -2.706 | -2.742 | -3.412 | -3.487 | -3.432 |
| EBITDA | 322 | 461 | 650 | 666 | 803 | 312 | 438 | 1.289 | 702 | 765 | 532 |
| Depreciation & amort. | -77 | -85 | -89 | -90 | -127 | -123 | -142 | -138 | -144 | -152 | -90 |
| EBIT | 246 | 375 | 561 | 576 | 677 | 190 | 297 | 1.150 | 559 | 613 | 442 |
| Net financials | -303 | -316 | -295 | -256 | -249 | -174 | -246 | -166 | -276 | -353 | -159 |
| Profit before tax | -57 | 60 | 266 | 321 | 428 | 16 | 51 | 985 | 282 | 260 | 283 |
| Tax | -0 | 4 | 61 | 74 | 76 | 12 | 5 | 228 | 65 | 60 | 64 |
| Net profit | -57 | 56 | 206 | 247 | 352 | 4 | 46 | 757 | 218 | 200 | 220 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.534 | 6.255 | 5.379 | 8.370 | 8.042 | 8.692 | 7.054 | 11.360 | 7.907 | 8.584 | 6.248 |
| Equity | 23 | 79 | 285 | 532 | 884 | 887 | 933 | 1.690 | 1.908 | 2.108 | 2.327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 36 | 102 | 102 | 105 | 109 | 65 |
| Short-term debt | 5.511 | 6.173 | 5.044 | 7.765 | 7.080 | 7.678 | 5.926 | 9.483 | 5.820 | 6.311 | 3.804 |
| Total debt | 5.511 | 6.173 | 5.044 | 7.765 | 7.080 | 7.714 | 6.028 | 9.585 | 5.925 | 6.420 | 3.870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HC Holding 2021 ApS | Company | 90.0% | 90.0% | 2021 |
Mausi Holding ApS | Company | 10.0% | 10.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Christiansen | Management | 0 companies |