| Revenue | DKK 3,7M | +40% |
| EBITDA | DKK -217K | -215% |
| Net profit | DKK -1,2M | -105% |
| Total assets | DKK 6,7M | +14% |
| Equity | DKK 534K | -24% |
| Employees | 25 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 39 | 696 | 590 | -175 | 825 | 1.678 | 1.662 | 3.188 | 2.669 | 3.739 |
| Staff expenses | -169 | -400 | -403 | -629 | -636 | -1.207 | -1.126 | -2.598 | -2.480 | -3.956 |
| EBITDA | -130 | 296 | 187 | -804 | 189 | 471 | 536 | 590 | 189 | -217 |
| Depreciation & amort. | -1 | -34 | -65 | -92 | -108 | -130 | -169 | -410 | -496 | -598 |
| EBIT | -130 | 262 | 123 | -896 | 81 | 341 | 367 | 180 | -307 | -815 |
| Net financials | -0 | -24 | -53 | -69 | -51 | -90 | -97 | -120 | -370 | -330 |
| Profit before tax | -130 | 238 | 69 | -965 | 30 | 251 | 270 | 60 | -676 | -1.145 |
| Tax | -28 | 30 | 23 | -208 | 13 | 65 | 75 | 33 | -105 | 27 |
| Net profit | -102 | 208 | 46 | -757 | 17 | 185 | 195 | 27 | -572 | -1.172 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 195 | 1.094 | 1.052 | 1.207 | 1.456 | 1.717 | 3.853 | 5.667 | 5.892 | 6.734 |
| Equity | -52 | 156 | 202 | -555 | -538 | -353 | 851 | 878 | 706 | 534 |
| Long-term debt | 0 | 166 | 179 | 128 | 75 | 19 | 525 | 385 | 245 | 1.888 |
| Short-term debt | 247 | 770 | 646 | 1.634 | 1.919 | 2.022 | 2.374 | 4.268 | 4.909 | 4.253 |
| Total debt | 247 | 936 | 825 | 1.762 | 1.994 | 2.042 | 2.899 | 4.653 | 5.154 | 6.141 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2015 | — | — |
HH Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
RN Management | Management | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HzA Holding ApS | Company | 50.0% | 50.0% | 2024 |
RSC Invest ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 5.0% | 5.0% | 2024 | |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Liselotte Beyer | Management | 0 companies |
| Helge Hansen | Chief Executive Officer | 0 companies |
| Rasmus Nørgaard Hjørringgaard | Management | 0 companies |
| Ronnie Stern Christensen | Board of Directors | 0 companies |