| Revenue | DKK 1,4M | -95% |
| EBITDA | DKK -2,4M | -142% |
| Net profit | DKK -3,1M | -186% |
| Total assets | DKK 1,2M | -83% |
| Equity | DKK -2M | -151% |
| Employees | 6 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 9.487 | 9.976 | 2.272 | 6.510 | -2.023 | 7.725 | 18.950 | 18.829 | 13.150 | 37.215 | 28.048 | 1.360 |
| Staff expenses | -6.441 | -7.870 | -3.718 | -5.315 | -3.257 | -4.709 | -11.124 | -11.062 | -10.224 | -32.458 | -22.238 | -3.776 |
| EBITDA | 3.046 | 2.106 | -1.445 | 1.195 | -5.279 | -7.706 | 7.992 | 7.801 | 2.926 | 4.757 | 5.810 | -2.416 |
| Depreciation & amort. | -0 | -312 | -222 | -42 | -41 | -476 | -68 | -153 | -373 | -1.272 | -1.043 | -134 |
| EBIT | 3.046 | 1.794 | -1.667 | 1.153 | -5.321 | -8.181 | 7.924 | 7.648 | 2.554 | 3.485 | 4.767 | -2.550 |
| Net financials | -364 | -109 | -175 | -232 | -46 | -2.727 | -887 | -812 | -718 | -773 | -1 | -631 |
| Profit before tax | 2.682 | 1.685 | -1.843 | 918 | -5.367 | -10.908 | 7.038 | 6.837 | 1.836 | 2.713 | 4.766 | -3.181 |
| Tax | 661 | 433 | -396 | 227 | -0 | -100 | 580 | 1.506 | 413 | 678 | 1.191 | -101 |
| Net profit | 733 | 1.252 | -1.447 | 691 | -5.367 | -10.808 | 6.457 | 5.330 | 1.423 | 2.035 | 3.575 | -3.080 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.910 | 6.498 | 4.911 | 8.643 | 599 | 2.179 | 2.395 | 2.960 | 11.024 | 10.374 | 7.082 | 1.185 |
| Equity | 813 | 2.065 | 619 | 1.309 | -4.058 | -14.866 | -8.409 | -3.078 | -1.656 | 379 | 3.954 | -2.026 |
| Long-term debt | 0 | 372 | 0 | 0 | 0 | 14.954 | 9.325 | 4.055 | 9.084 | 6.981 | 1.432 | 1.417 |
| Short-term debt | 3.096 | 4.000 | 4.292 | 7.333 | 4.657 | 2.091 | 1.445 | 1.952 | 3.506 | 3.014 | 1.696 | 1.794 |
| Total debt | 3.096 | 4.372 | 4.292 | 7.333 | 4.657 | 17.045 | 10.770 | 6.007 | 12.590 | 9.995 | 3.128 | 3.211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2014 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DAMASEC GLOBAL GROUP ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Færch | Management | 0 companies |
| Mette Laudal Færch | Chief Executive Officer | 0 companies |
| Peter Kjær Jepsen | Chairman | 0 companies |