| Revenue | DKK 260K | -82% |
| EBITDA | DKK -838K | -183% |
| Net profit | DKK -1,7M | -506% |
| Total assets | DKK 30,8M | +18% |
| Equity | DKK 4,3M | -28% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 1.699 | 6.965 | 654 | 1.223 | 1.551 | 2.334 | 1.474 | 260 |
| Staff expenses | -0 | -0 | -483 | -295 | -649 | -820 | -887 | -464 | -836 |
| EBITDA | -8 | 1.699 | 6.482 | 359 | 573 | 732 | 1.442 | 1.009 | -838 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -9 | -11 | -11 | -0 | -0 |
| EBIT | -8 | 1.699 | 6.482 | 359 | 564 | 720 | 1.431 | 1.009 | -838 |
| Net financials | -66 | -314 | -325 | -528 | -357 | -687 | -1.191 | -1.312 | -1.297 |
| Profit before tax | -75 | 1.385 | 6.157 | -169 | 207 | 34 | 240 | -302 | -2.135 |
| Tax | -16 | 308 | 1.356 | 102 | 72 | 9 | 12 | -26 | -461 |
| Net profit | -59 | 1.077 | 4.801 | -271 | 135 | 25 | 228 | -276 | -1.674 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.801 | 11.920 | 13.048 | 12.563 | 24.701 | 25.665 | 24.839 | 26.209 | 30.810 |
| Equity | -9 | 1.068 | 5.869 | 5.598 | 5.755 | 5.779 | 6.236 | 5.960 | 4.285 |
| Long-term debt | 0 | 5.345 | 0 | 1.456 | 7.191 | 9.226 | 8.776 | 8.639 | 16.217 |
| Short-term debt | 2.810 | 5.507 | 7.179 | 5.509 | 11.749 | 10.654 | 9.827 | 11.611 | 10.307 |
| Total debt | 2.810 | 10.852 | 7.179 | 6.965 | 18.940 | 19.880 | 18.603 | 20.249 | 26.524 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Møller & Strøm Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Møller Sørensen | Management | 0 companies |