| Revenue | DKK 1,1M | +9% |
| EBITDA | DKK 120K | +45% |
| Net profit | DKK 97K | +38% |
| Total assets | DKK 995K | +16% |
| Equity | DKK 601K | +19% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 341 | 776 | 1.026 | 1.251 | 1.396 | 1.313 | 1.172 | 1.045 | 974 | 1.059 |
| Staff expenses | -205 | -784 | -910 | -1.007 | -1.038 | -1.449 | -1.128 | -861 | -891 | -939 |
| EBITDA | 136 | -8 | 117 | 244 | 358 | -136 | 44 | 184 | 83 | 120 |
| Depreciation & amort. | -2 | -3 | -3 | -4 | -9 | -6 | -6 | -5 | -0 | -0 |
| EBIT | 134 | -12 | 113 | 240 | 348 | -142 | 38 | 179 | 83 | 120 |
| Net financials | -1 | -2 | -4 | -1 | -0 | -1 | -2 | -1 | 7 | 4 |
| Profit before tax | 133 | -13 | 110 | 238 | 348 | -143 | 36 | 178 | 90 | 124 |
| Tax | 31 | -1 | 14 | 61 | 82 | -31 | 8 | 40 | 20 | 27 |
| Net profit | 102 | -12 | 96 | 177 | 265 | -111 | 28 | 139 | 70 | 97 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 338 | 410 | 730 | 750 | 1.076 | 881 | 783 | 889 | 856 | 995 |
| Equity | 152 | 140 | 235 | 313 | 378 | 267 | 295 | 434 | 504 | 601 |
| Long-term debt | 0 | 0 | 0 | 36 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 184 | 269 | 494 | 401 | 698 | 614 | 488 | 456 | 352 | 367 |
| Total debt | 184 | 269 | 494 | 437 | 698 | 614 | 488 | 456 | 352 | 367 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HT Management | Management | 2016 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CLVS 20 Holding ApS | Company | 50.0% | 50.0% | 2019 |
LISMIC HOLDING ApS | Company | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Harald Terp | Management | 0 companies |