| Revenue | DKK -957K | -340% |
| EBITDA | DKK -957K | -340% |
| Net profit | DKK -2,3M | -196% |
| Total assets | DKK 50,1M | +16% |
| Equity | DKK 1,5M | -60% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 868 | 850 | 911 | 581 | 736 | 145 | 894 | 718 | 399 | -957 |
| Staff expenses | -20 | -117 | -127 | -132 | -118 | -117 | -85 | -24 | -0 | -0 |
| EBITDA | 848 | 733 | 784 | 449 | 618 | 29 | 809 | 694 | 399 | -957 |
| Depreciation & amort. | -90 | -76 | -76 | -96 | -98 | -99 | -141 | -182 | -187 | -224 |
| EBIT | 759 | 657 | 707 | 354 | 520 | -71 | 668 | 513 | 212 | -1.181 |
| Net financials | -452 | -303 | -235 | -184 | -648 | -372 | -441 | 2.525 | -1.244 | -1.789 |
| Profit before tax | 306 | 353 | 473 | 170 | -128 | -443 | 227 | 3.037 | -1.032 | -2.970 |
| Tax | 81 | 82 | 93 | 41 | -28 | -97 | 50 | 690 | -249 | -653 |
| Net profit | 226 | 272 | 379 | 129 | -100 | -346 | 177 | 2.347 | -783 | -2.317 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 16.994 | 16.291 | 16.557 | 22.810 | 29.375 | 31.891 | 38.792 | 39.945 | 43.224 | 50.086 |
| Equity | 476 | 747 | 1.127 | 4.024 | 3.924 | 3.578 | 5.269 | 7.616 | 3.833 | 1.516 |
| Long-term debt | 12.353 | 12.222 | 12.125 | 17.040 | 17.782 | 17.640 | 26.386 | 26.759 | 26.658 | 26.506 |
| Short-term debt | 4.166 | 3.321 | 3.286 | 977 | 6.906 | 9.907 | 5.959 | 4.379 | 11.657 | 21.024 |
| Total debt | 16.519 | 15.543 | 15.411 | 18.017 | 24.688 | 27.547 | 32.345 | 31.138 | 38.315 | 47.530 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hjembo ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Hermansen | Management | 0 companies |