| Revenue | DKK 803K | -50% |
| EBITDA | DKK -886K | +43% |
| Net profit | DKK -998K | +33% |
| Total assets | DKK 439K | -43% |
| Equity | DKK -7,6M | -15% |
| Employees | 2 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | 253 | 1.192 | 2.077 | 1.587 | 2.480 | 1.754 | 2.441 | 1.827 | 1.607 | 803 |
| Staff expenses | -498 | -1.938 | -1.561 | -1.748 | -2.521 | -2.940 | -2.973 | -3.014 | -3.487 | -3.161 | -1.689 |
| EBITDA | -509 | -1.686 | -369 | 328 | -934 | -459 | -1.219 | -573 | -1.660 | -1.554 | -886 |
| Depreciation & amort. | -515 | -1.673 | -1.775 | -1.906 | -2.059 | -1.599 | -452 | -328 | -233 | -33 | -21 |
| EBIT | -1.024 | -3.359 | -2.144 | -1.577 | -2.993 | -2.058 | -1.671 | -901 | -1.893 | -1.587 | -907 |
| Net financials | -33 | -99 | -69 | -0 | -0 | -0 | -1 | -8 | -20 | -57 | -97 |
| Profit before tax | -1.057 | -3.458 | -2.213 | -1.578 | -2.993 | -2.058 | -1.672 | -909 | -1.913 | -1.644 | -1.003 |
| Tax | -265 | -920 | -487 | -347 | -658 | -453 | -368 | -200 | -33 | -150 | -6 |
| Net profit | -792 | -2.538 | -1.726 | -1.231 | -2.335 | -1.606 | -1.304 | -709 | -1.880 | -1.494 | -998 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.084 | 7.664 | 6.697 | 4.647 | 3.149 | 1.345 | 831 | 1.305 | 282 | 769 | 439 |
| Equity | 2.586 | 48 | -1.678 | 627 | -1.707 | -3.313 | -4.617 | -5.326 | -5.153 | -6.647 | -7.644 |
| Long-term debt | 5.139 | 3.467 | 3.536 | 0 | 0 | 105 | 279 | 0 | 0 | 5.536 | 6.753 |
| Short-term debt | 1.359 | 2.719 | 3.627 | 3.047 | 4.330 | 4.365 | 5.071 | 6.597 | 5.434 | 1.874 | 1.330 |
| Total debt | 6.498 | 6.186 | 7.163 | 3.047 | 4.330 | 4.470 | 5.350 | 6.597 | 5.434 | 7.410 | 8.083 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HV Management | Management | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CIM GRUPPEN A/S | Company | 33.3% | 33.3% | 2022 |
CIM INTERCONN A/S | Company | 33.3% | 33.3% | 2022 |
FIND GRUPPEN A/S | Company | 10.0% | 10.0% | 2022 |
UNIK IT A/S | Company | 20.0% | 20.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Vestergaard | Management | 0 companies |
| Ole Halskov Thomsen | Chairman | 0 companies |
| Søren Møller | Board of Directors | 0 companies |
| Lena Pedersen | Board of Directors | 0 companies |
| Jens Jensen Find | Chairman | 0 companies |