| Revenue | DKK 194K | +64% |
| EBITDA | DKK 194K | +64% |
| Net profit | DKK 23K | -98% |
| Total assets | DKK 8,7M | +2% |
| Equity | DKK 4,2M | +1% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 192 | 146 | 140 | 130 | 141 | 144 | 103 | 70 | 118 | 194 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 192 | 146 | 140 | 130 | 141 | 144 | 103 | 70 | 118 | 194 |
| Depreciation & amort. | -14 | -18 | -18 | -18 | -22 | -13 | -9 | -9 | -11 | -21 |
| EBIT | 177 | 128 | 122 | 113 | 119 | 131 | 94 | 61 | 107 | 173 |
| Net financials | -359 | -198 | -105 | -118 | -79 | -214 | -99 | -70 | 1.493 | -138 |
| Profit before tax | -102 | -39 | 17 | -3 | 40 | -83 | -5 | -9 | 1.600 | 35 |
| Tax | 40 | 15 | 4 | 1 | 9 | -18 | -1 | -2 | 352 | 12 |
| Net profit | -142 | -55 | 13 | -4 | 31 | -65 | -4 | -7 | 1.248 | 23 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.200 | 8.291 | 8.317 | 8.337 | 8.381 | 8.518 | 8.520 | 8.512 | 8.555 | 8.744 |
| Equity | 278 | 2.923 | 2.937 | 2.932 | 2.964 | 2.899 | 2.895 | 2.888 | 4.136 | 4.158 |
| Long-term debt | 6.511 | 5.321 | 5.322 | 5.326 | 5.288 | 5.532 | 5.532 | 5.532 | 4.022 | 4.267 |
| Short-term debt | 1.361 | 12 | 21 | 42 | 84 | 59 | 67 | 68 | 302 | 220 |
| Total debt | 7.872 | 5.333 | 5.342 | 5.367 | 5.371 | 5.591 | 5.599 | 5.600 | 4.324 | 4.487 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SKAFTE HOLDING ApS | Company | 50.0% | 50.0% | 2014 |
TS INVEST 09 ApS | Company | 33.3% | 33.3% | 2017 |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Skafte | Management | 0 companies |