| Revenue | DKK 581K | -67% |
| EBITDA | DKK -44K | -106% |
| Net profit | DKK -100K | -120% |
| Total assets | DKK 545K | -23% |
| Equity | DKK 143K | -41% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 533 | 521 | 693 | 610 | 855 | 1.600 | 1.070 | 904 | 839 | 1.754 | 581 |
| Staff expenses | -477 | -491 | -619 | -562 | -1.393 | -1.653 | -881 | -887 | -678 | -1.073 | -625 |
| EBITDA | 56 | 30 | 74 | 49 | -538 | -53 | 188 | 16 | 156 | 681 | -44 |
| Depreciation & amort. | -20 | -36 | -39 | -39 | -39 | -19 | -3 | -33 | -39 | -39 | -78 |
| EBIT | 36 | -6 | 35 | 9 | -577 | -72 | 185 | -17 | 116 | 642 | -122 |
| Net financials | -3 | -2 | -0 | -0 | -10 | -18 | -17 | -16 | -25 | -6 | -6 |
| Profit before tax | 33 | -9 | 35 | 9 | -587 | -89 | 168 | -33 | 91 | 636 | -128 |
| Tax | 7 | -3 | 8 | 4 | -129 | -18 | 37 | -7 | 22 | 142 | -28 |
| Net profit | 26 | -5 | 27 | 5 | -458 | -71 | 131 | -26 | 69 | 494 | -100 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 280 | 197 | 226 | 241 | 449 | 203 | 441 | 903 | 1.701 | 707 | 545 |
| Equity | 76 | 71 | 98 | 103 | -354 | -426 | -295 | -321 | -251 | 243 | 143 |
| Long-term debt | 0 | 0 | 0 | 52 | 186 | 197 | 209 | 222 | 0 | 0 | 0 |
| Short-term debt | 162 | 95 | 106 | 73 | 618 | 431 | 527 | 1.002 | 1.953 | 407 | 374 |
| Total debt | 162 | 95 | 106 | 124 | 804 | 629 | 736 | 1.224 | 1.953 | 407 | 374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2014 | — | — |
SS Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Inside Nordic Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Højland Nyegaard | Management | 0 companies |
| Steffen Schellerup | Management | 0 companies |
| Bjarne Søballe | Board of Directors | 0 companies |
| Tom Michael Sørensen | Board of Directors | 0 companies |