| Revenue | DKK 30,4M | +6% |
| EBITDA | DKK 9,8M | -16% |
| Net profit | DKK 5,1M | -36% |
| Total assets | DKK 30,9M | +23% |
| Equity | DKK 6,1M | -32% |
| Employees | 32 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 382 | 606 | 646 | 1.913 | 3.314 | 7.009 | 16.459 | 28.770 | 30.396 |
| Staff expenses | -101 | -333 | -434 | -440 | -788 | -2.523 | -4.311 | -11.768 | -17.042 | -20.102 |
| EBITDA | 39 | 49 | 173 | 206 | 1.123 | 788 | 2.694 | 4.687 | 11.723 | 9.793 |
| Depreciation & amort. | -0 | -30 | -41 | -59 | -355 | -227 | -1.191 | -1.567 | -1.293 | -2.888 |
| EBIT | 39 | 19 | 132 | 147 | 769 | 561 | 1.503 | 3.120 | 10.430 | 6.905 |
| Net financials | -2 | -8 | -14 | -29 | -21 | -30 | -58 | -133 | -225 | -502 |
| Profit before tax | 37 | 11 | 118 | 118 | 747 | 532 | 1.445 | 2.987 | 10.205 | 6.403 |
| Tax | 9 | 3 | 22 | 2 | 165 | 120 | 335 | 744 | 2.264 | 1.339 |
| Net profit | 28 | 8 | 96 | 115 | 582 | 412 | 1.110 | 2.243 | 7.941 | 5.063 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 261 | 2.118 | 4.599 | 4.669 | 9.082 | 6.711 | 10.423 | 16.686 | 25.222 | 30.947 |
| Equity | 78 | 86 | 182 | 298 | 879 | 791 | 1.901 | 3.628 | 9.069 | 6.133 |
| Long-term debt | 0 | 0 | 475 | 453 | 3.423 | 399 | 1.652 | 1.616 | 1.520 | 1.144 |
| Short-term debt | 183 | 2.032 | 3.942 | 3.918 | 4.780 | 5.521 | 6.870 | 11.441 | 14.634 | 23.671 |
| Total debt | 183 | 2.032 | 4.417 | 4.372 | 8.203 | 5.920 | 8.522 | 13.058 | 16.153 | 24.815 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.NØRBY HANSEN HOLDING ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nørbye Hansen | Management | 0 companies |