| Revenue | DKK 3M | +39% |
| EBITDA | DKK 866K | +666% |
| Net profit | DKK 182K | +182% |
| Total assets | DKK 3,1M | -8% |
| Equity | DKK -576K | +24% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 4.619 | 4.710 | 2.763 | 3.255 | 3.565 | 3.293 | 2.174 | 3.028 |
| Staff expenses | -4.279 | -3.382 | -3.141 | -2.394 | -2.668 | -2.254 | -2.181 | -2.163 |
| EBITDA | 340 | 1.328 | -378 | 860 | 897 | 1.039 | 113 | 866 |
| Depreciation & amort. | -506 | -402 | -653 | -406 | -434 | -491 | 60 | -239 |
| EBIT | -167 | 926 | -1.032 | 454 | 463 | 548 | 53 | 627 |
| Net financials | -661 | -383 | -427 | -380 | -347 | -311 | -319 | -363 |
| Profit before tax | -828 | 543 | -1.459 | 74 | 116 | 237 | -266 | 264 |
| Tax | -182 | 120 | -318 | 16 | 29 | 53 | -43 | 82 |
| Net profit | -646 | 423 | -1.141 | 57 | 87 | 184 | -223 | 182 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.235 | 7.529 | 6.510 | 6.412 | 6.461 | 6.081 | 3.331 | 3.065 |
| Equity | -146 | 277 | -863 | -806 | -719 | -535 | -758 | -576 |
| Long-term debt | 3.148 | 2.759 | 2.493 | 2.415 | 1.886 | 1.242 | 189 | 1.936 |
| Short-term debt | 4.232 | 4.493 | 4.880 | 4.803 | 5.295 | 5.374 | 3.900 | 1.704 |
| Total debt | 7.380 | 7.252 | 7.373 | 7.218 | 7.180 | 6.616 | 4.089 | 3.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MH Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Hauschild Høgholm | Unofficial title | 0 companies |
| Peter Jakobsen Kibsgaard | Board of Directors | 0 companies |
| Gitte Heltborg Salquist | Board of Directors | 0 companies |
| Bent Salquist | Board of Directors | 0 companies |
| Jørgen Peter Jacobsen | Chairman | 0 companies |