| Revenue | DKK 11,2M | -6% |
| EBITDA | DKK 23K | -96% |
| Net profit | DKK 8,9M | +25% |
| Total assets | DKK 60,9M | +2% |
| Equity | DKK 35,7M | +12% |
| Employees | 20 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -111 | -76 | -50 | 1.350 | 1.322 | 6.602 | 9.708 | 11.766 | 11.977 | 11.218 |
| Staff expenses | -0 | -0 | -0 | -1.380 | -1.315 | -6.165 | -9.304 | -11.383 | -11.354 | -11.195 |
| EBITDA | -111 | -76 | -50 | -30 | 7 | 437 | 404 | 383 | 623 | 23 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -56 | -146 | -201 | -111 |
| EBIT | -111 | -76 | -50 | -30 | 7 | 437 | 348 | 237 | 422 | -88 |
| Net financials | 159 | 2.903 | 4.654 | 4.518 | 6.389 | 7.234 | 9.206 | 10.298 | 6.530 | 7.055 |
| Profit before tax | 48 | 2.827 | 4.604 | 4.488 | 6.396 | 7.671 | 9.554 | 10.535 | 6.952 | 8.657 |
| Tax | -46 | -27 | -28 | 10 | 25 | 117 | 11 | 11 | -136 | -230 |
| Net profit | 94 | 2.854 | 4.632 | 4.478 | 6.371 | 7.554 | 9.543 | 10.524 | 7.088 | 8.887 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.869 | 11.861 | 17.068 | 15.688 | 15.418 | 33.695 | 45.311 | 59.160 | 59.682 | 60.924 |
| Equity | 7.244 | 10.098 | 12.730 | 13.744 | 12.809 | 24.569 | 30.112 | 32.226 | 31.764 | 35.701 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.600 | 0 | 0 |
| Short-term debt | 1.625 | 1.763 | 4.338 | 1.944 | 2.609 | 9.126 | 15.199 | 25.258 | 27.879 | 25.208 |
| Total debt | 1.625 | 1.763 | 4.338 | 1.944 | 2.609 | 9.126 | 15.199 | 26.858 | 27.879 | 25.208 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TS Management | Management | 2023 | — | — |
JK Management | Management | 2022 | — | — |
KB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
JW Management | Management | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HIH IV DK ApS | Company | 90.0% | 90.0% | 2026 |
CJKM2013 ApS | Company | 5.0% | 5.0% | 2023 |
Hartvig, Hartvig, Hartvig & Hartvig ApS | Company | 5.0% | 5.0% | 2023 |
J.W. Invest ApS | Company | 5.0% | 5.0% | 2025 |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
Sisyfos Holding ApS | Company | 10.0% | 10.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Sørensen | Management | 0 companies |
| Jonas Krogh | Management | 0 companies |
| Kent Bernsdorf | Chief Executive Officer | 0 companies |
| Jesper Wang Hansen | Management | 0 companies |
| Jens Prytz Sørensen | Chairman | 0 companies |
| Sven Krüger | Board of Directors | 0 companies |
| Torben Frigaard Rasmussen | Chairman | 0 companies |
| Thomas Bøgholm | Board of Directors | 0 companies |
| Jan Engelbrecht | Board of Directors | 0 companies |
| Henrik Kjærulff Damsgaard | Chairman | 0 companies |
| Even Fuglestad | Board of Directors | 0 companies |
| Jonas Hellandsjø Gjøen | Chairman | 0 companies |