| Revenue | DKK 120K | +40% |
| EBITDA | DKK 120K | +40% |
| Net profit | DKK 38K | +254% |
| Total assets | DKK 1,1M | -11% |
| Equity | DKK 270K | +16% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 114 | 87 | 84 | 83 | 97 | 86 | 99 | 131 | 86 | 120 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | 87 | 84 | 83 | 97 | 86 | 99 | 131 | 86 | 120 |
| Depreciation & amort. | -31 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 | -25 |
| EBIT | 83 | 61 | 59 | 59 | 72 | 62 | 74 | 106 | 61 | 95 |
| Net financials | -59 | -45 | -43 | -48 | -40 | -39 | -38 | -39 | -47 | -47 |
| Profit before tax | 24 | 16 | 16 | 11 | 32 | 23 | 36 | 67 | 14 | 48 |
| Tax | 9 | 4 | 4 | 2 | 7 | 5 | 8 | 15 | 3 | 11 |
| Net profit | 15 | 13 | 12 | 9 | 25 | 18 | 28 | 52 | 11 | 38 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.326 | 1.301 | 1.249 | 1.249 | 1.242 | 1.239 | 1.217 | 1.234 | 1.225 | 1.090 |
| Equity | 65 | 77 | 89 | 98 | 123 | 141 | 169 | 221 | 232 | 270 |
| Long-term debt | 1.161 | 1.110 | 1.057 | 1.086 | 1.047 | 1.001 | 973 | 936 | 915 | 701 |
| Short-term debt | 98 | 110 | 97 | 58 | 65 | 89 | 66 | 66 | 66 | 107 |
| Total debt | 1.258 | 1.220 | 1.154 | 1.145 | 1.111 | 1.090 | 1.039 | 1.002 | 981 | 808 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Founder | Founder | 2014 | — | — |
RM Founder | Founder | 2014 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 50.0% | 50.0% | 2018 | |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Heidi Meyer Weichert | Founder | 0 companies |
| Rikke Meyer Jørgensen | Founder | 0 companies |
| Ole Sækmose | Chairman | 0 companies |