| Revenue | DKK 34,7M | +7% |
| EBITDA | DKK 13,1M | +19% |
| Net profit | DKK 2,9M | -53% |
| Total assets | DKK 353,5M | +167% |
| Equity | DKK 3,7M | +373% |
| Employees | 57 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.779 | 796 | 676 | 619 | 3.830 | 3.929 | 20.160 | 16.273 | 32.428 | 34.679 |
| Staff expenses | -1.172 | -752 | -598 | -431 | -1.085 | -1.881 | -8.151 | -16.173 | -21.452 | -21.625 |
| EBITDA | 608 | 44 | 78 | 188 | 2.745 | 2.048 | 12.009 | 100 | 10.976 | 13.054 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -475 | -471 | -494 | -645 | -619 | -683 |
| EBIT | 608 | 44 | 78 | 188 | 2.270 | 1.578 | 11.514 | -546 | 10.357 | 12.370 |
| Net financials | -10 | -12 | -8 | -24 | -13 | -189 | -30 | -126 | -4.469 | -8.605 |
| Profit before tax | 598 | 31 | 69 | 164 | 2.256 | 1.638 | 11.485 | -671 | 7.980 | 3.765 |
| Tax | 141 | 7 | 8 | 29 | 496 | 464 | 2.525 | -151 | 1.753 | 859 |
| Net profit | 457 | 24 | 61 | 135 | 1.760 | 1.174 | 8.960 | -520 | 6.226 | 2.906 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.178 | 886 | 530 | 1.450 | 5.139 | 6.321 | 46.118 | 65.277 | 132.399 | 353.453 |
| Equity | 507 | 131 | 192 | 327 | 2.087 | 1.461 | 9.021 | 2.001 | 779 | 3.686 |
| Long-term debt | 0 | 0 | 0 | 0 | 43 | 1.134 | 813 | 482 | 0 | 107 |
| Short-term debt | 671 | 748 | 338 | 1.123 | 2.844 | 3.655 | 36.239 | 62.684 | 131.564 | 349.627 |
| Total debt | 671 | 748 | 338 | 1.123 | 2.887 | 4.790 | 37.052 | 63.166 | 131.564 | 349.734 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HJ Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AH License ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Juel Larsen | Chief Executive Officer | 0 companies |