| Revenue | DKK 958K | -4082% |
| EBITDA | DKK 881K | +297% |
| Net profit | DKK 741K | +228% |
| Total assets | DKK 1,1M | +3% |
| Equity | DKK 297K | +167% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 42 | 415 | 479 | 336 | -172 | -48 | 523 | -24 | 958 |
| Staff expenses | -174 | -409 | -279 | -245 | -260 | -66 | -450 | -424 | -77 |
| EBITDA | -131 | 6 | 199 | 91 | -432 | -114 | 73 | -448 | 881 |
| Depreciation & amort. | -36 | -114 | -114 | -104 | -94 | -0 | -545 | -133 | -138 |
| EBIT | -167 | -109 | 85 | -13 | -526 | -114 | -472 | -581 | 744 |
| Net financials | -17 | -27 | -28 | -33 | -25 | -11 | -4 | 1 | -0 |
| Profit before tax | -185 | -136 | 57 | -46 | -551 | -125 | -476 | -580 | 743 |
| Tax | -38 | -30 | 13 | -9 | 64 | -0 | -0 | -0 | 3 |
| Net profit | -147 | -106 | 44 | -37 | -615 | -125 | -476 | -580 | 741 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.531 | 1.210 | 1.281 | 1.317 | 1.088 | 1.043 | 1.528 | 1.075 | 1.110 |
| Equity | 353 | 247 | 291 | 254 | -361 | 15 | 136 | -444 | 297 |
| Long-term debt | 726 | 662 | 617 | 646 | 645 | 350 | 528 | 644 | 238 |
| Short-term debt | 452 | 300 | 373 | 417 | 804 | 678 | 865 | 876 | 576 |
| Total debt | 1.178 | 963 | 990 | 1.063 | 1.449 | 1.028 | 1.392 | 1.520 | 813 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
FE Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
ML Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
INNOVATIONS A/S | Company | 33.3% | 25.0% | 2021 |
HVISTA ApS | Company | 20.0% | 20.0% | 2016 |
CASA LARSEN ApS | Company | 20.0% | 20.0% | 2016 |
| Individual | 5.0% | 5.0% | 2021 | |
| Individual | 5.0% | 5.0% | 2016 | |
FINANSIERINGSSELSKABET AF 31. AUGUST 2005 ApS | Company | 5.0% | 5.0% | 2016 |
| Individual | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Hvidtfeldt | Chief Executive Officer | 0 companies |
| Frank Erik Larsen | Chief Executive Officer | 0 companies |
| Martin Laub | Chief Executive Officer | 0 companies |
| Lars Bang | Board of Directors | 0 companies |
| Iwona Pacyga Andersen | Board of Directors | 0 companies |
| Morten Michael Petersen | Board of Directors | 0 companies |