| Revenue | DKK 4,9M | +19% |
| EBITDA | DKK 829K | -23% |
| Net profit | DKK 547K | -27% |
| Total assets | DKK 5,6M | -4% |
| Equity | DKK 2,9M | +17% |
| Employees | 8 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.313 | 1.547 | 1.810 | 1.814 | 2.191 | 2.248 | 2.946 | 2.617 | 4.117 | 4.107 | 4.906 |
| Staff expenses | -1.348 | -1.330 | -1.243 | -1.421 | -1.627 | -1.694 | -2.079 | -2.494 | -2.755 | -3.029 | -4.077 |
| EBITDA | -35 | 216 | 567 | 393 | 564 | 554 | 867 | 123 | 1.361 | 1.078 | 829 |
| Depreciation & amort. | -242 | -247 | -247 | -259 | -264 | -35 | -38 | -0 | -19 | -19 | -19 |
| EBIT | -276 | -31 | 319 | 134 | 299 | 519 | 830 | 123 | 1.342 | 1.058 | 810 |
| Net financials | -90 | -74 | -63 | -56 | -51 | -47 | -38 | -8 | -95 | -92 | -101 |
| Profit before tax | -366 | -105 | 256 | 78 | 249 | 472 | 792 | 115 | 1.247 | 966 | 709 |
| Tax | -81 | -17 | 57 | 17 | 55 | 102 | 174 | 30 | 280 | 217 | 161 |
| Net profit | -285 | -87 | 200 | 61 | 194 | 369 | 617 | 85 | 967 | 748 | 547 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.646 | 2.173 | 1.926 | 1.991 | 1.925 | 2.180 | 3.325 | 3.765 | 7.121 | 5.812 | 5.586 |
| Equity | -235 | -323 | -123 | -62 | 132 | 501 | 1.018 | 994 | 1.847 | 2.477 | 2.903 |
| Long-term debt | 844 | 754 | 665 | 571 | 470 | 361 | 244 | 130 | 1.801 | 870 | 0 |
| Short-term debt | 2.038 | 1.742 | 1.384 | 1.482 | 1.323 | 1.318 | 2.062 | 2.640 | 3.473 | 2.464 | 2.683 |
| Total debt | 2.038 | 1.742 | 1.384 | 1.482 | 1.793 | 1.679 | 2.306 | 2.771 | 5.274 | 3.334 | 2.683 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2014 | — | — |
AG Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
BARHOLT HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Barholt | Management | 0 companies |
| Anders Grum-Schwensen | Management | 0 companies |