| Revenue | DKK -37K | -261% |
| EBITDA | DKK -37K | -261% |
| Net profit | DKK -38K | -1048% |
| Total assets | DKK 1M | -2% |
| Equity | DKK 35K | -52% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -418 | -340 | 27 | 751 | 1.181 | 1.153 | 41 | 23 | -37 |
| Staff expenses | -752 | -977 | -923 | -377 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -1.170 | -1.317 | -896 | 374 | 1.181 | 1.153 | 41 | 23 | -37 |
| Depreciation & amort. | -0 | -0 | -2.567 | -1.049 | -1.049 | -1.049 | -0 | -0 | -0 |
| EBIT | -1.170 | -1.317 | -3.463 | -675 | 132 | 104 | 41 | 23 | -37 |
| Net financials | -76 | -106 | -157 | -72 | -53 | -42 | 8 | -20 | -10 |
| Profit before tax | -674 | -796 | -2.029 | -748 | 79 | 62 | 49 | 3 | -47 |
| Tax | 286 | 314 | 796 | -164 | 19 | 15 | 11 | 6 | -9 |
| Net profit | -960 | -1.110 | -2.825 | -583 | 61 | 48 | 38 | -3 | -38 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.344 | 4.999 | 4.117 | 3.994 | 3.799 | 2.304 | 1.002 | 1.028 | 1.012 |
| Equity | -910 | -2.020 | 512 | -71 | -10 | 38 | 76 | 73 | 35 |
| Long-term debt | 0 | 0 | 0 | 0 | 2.157 | 1.661 | 552 | 810 | 0 |
| Short-term debt | 4.254 | 6.843 | 931 | 1.017 | 1.422 | 605 | 374 | 146 | 977 |
| Total debt | 4.254 | 6.843 | 3.605 | 3.773 | 3.579 | 2.266 | 926 | 955 | 977 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Chief Executive Officer | Chief Executive Officer | 2014 | — | — |
KN Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HO HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
BUKEFALOS HOLDING IVS | Company | 10.0% | 10.0% | 2014 |
J S P HOLDING IVS | Company | 10.0% | 10.0% | 2014 |
BORSTROEM HOLDING IVS | Company | 10.0% | 10.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Jonas Guldagger Sejersen-Permin | Chief Executive Officer | 0 companies |
| Kim Nielsen | Chief Executive Officer | 0 companies |
| Henrik Stig Borstrøm | Board of Directors | 0 companies |
| Haraldur Hjalmar Olafsson | Chairman | 0 companies |