| Revenue | DKK 1,5M | +107% |
| EBITDA | DKK 1,5M | +139% |
| Net profit | DKK -66K | +87% |
| Total assets | DKK 35,3M | -1% |
| Equity | DKK 1,9M | -3% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.364 | 983 | 1.287 | 1.118 | 886 | 842 | 1.227 | 424 | 716 | 1.480 |
| Staff expenses | -86 | -133 | -135 | -138 | -79 | -114 | -88 | -105 | -108 | -27 |
| EBITDA | 1.279 | 850 | 1.152 | 981 | 807 | 728 | 1.139 | 319 | 608 | 1.453 |
| Depreciation & amort. | -122 | -94 | -94 | -150 | -162 | -169 | -174 | -189 | -151 | -158 |
| EBIT | 1.156 | 756 | 1.058 | 830 | 645 | 559 | 965 | 131 | 457 | 1.295 |
| Net financials | -492 | -809 | -556 | -511 | -1.026 | -484 | -392 | 3.562 | -1.089 | -1.380 |
| Profit before tax | 664 | -53 | 502 | 319 | -381 | 75 | 573 | 3.693 | -632 | -84 |
| Tax | 168 | 25 | 137 | 99 | -67 | 46 | -23 | 812 | -139 | -19 |
| Net profit | 496 | -78 | 365 | 220 | -314 | 29 | 596 | 2.881 | -493 | -66 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 24.040 | 23.282 | 24.131 | 31.816 | 28.719 | 30.658 | 34.375 | 38.012 | 35.565 | 35.313 |
| Equity | 746 | 668 | 1.033 | 4.253 | 3.939 | 3.968 | 6.589 | 8.470 | 1.977 | 1.911 |
| Long-term debt | 18.430 | 18.388 | 18.223 | 21.686 | 22.336 | 22.247 | 25.746 | 26.346 | 26.245 | 26.095 |
| Short-term debt | 4.864 | 4.226 | 4.875 | 5.877 | 2.443 | 4.443 | 1.649 | 2.834 | 7.013 | 7.011 |
| Total debt | 23.294 | 22.615 | 23.098 | 27.562 | 24.780 | 26.689 | 27.395 | 29.180 | 33.259 | 33.106 |
| 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 |