| Revenue | DKK -161K | -123% |
| EBITDA | DKK -404K | -217% |
| Net profit | DKK -335K | -236% |
| Total assets | DKK 348K | -47% |
| Equity | DKK -32K | -110% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 656 | 435 | 577 | 674 | 994 | 250 | 503 | -14 | 713 | -161 |
| Staff expenses | -355 | -438 | -448 | -389 | -680 | -518 | -340 | -320 | -367 | -243 |
| EBITDA | 302 | -3 | 129 | 286 | 314 | -268 | 164 | -322 | 346 | -404 |
| Depreciation & amort. | -5 | -18 | -21 | -110 | -114 | -106 | -47 | 6 | -22 | -21 |
| EBIT | 297 | -21 | 107 | 175 | 200 | -374 | 117 | -328 | 324 | -425 |
| Net financials | -2 | -1 | -4 | -10 | -7 | -9 | -14 | -15 | -17 | -1 |
| Profit before tax | 295 | -22 | 104 | 165 | 193 | -383 | 103 | -343 | 307 | -426 |
| Tax | 72 | -2 | 29 | 33 | 48 | -79 | 16 | -62 | 61 | -91 |
| Net profit | 224 | -20 | 75 | 132 | 145 | -303 | 87 | -281 | 246 | -335 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 587 | 315 | 518 | 1.125 | 1.106 | 667 | 738 | 498 | 655 | 348 |
| Equity | 224 | 203 | 278 | 410 | 555 | 252 | 339 | 58 | 304 | -32 |
| Long-term debt | 0 | 0 | 0 | 238 | 195 | 158 | 15 | 0 | 0 | 0 |
| Short-term debt | 363 | 112 | 240 | 477 | 356 | 257 | 383 | 440 | 351 | 380 |
| Total debt | 363 | 112 | 240 | 715 | 551 | 415 | 399 | 440 | 351 | 380 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HN Founder | Founder | 2015 | — | — |
MJ Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Nakskov | Founder | 0 companies |
| Morten Jerichau | Chief Executive Officer | 0 companies |