| Revenue | DKK 1M | -10% |
| EBITDA | DKK 27K | -72% |
| Net profit | DKK 18K | -56% |
| Total assets | DKK 464K | -10% |
| Equity | DKK 190K | +11% |
| Employees | 9 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 666 | 1.886 | 1.158 | 1.195 | 835 | 846 | 1.078 | 1.139 | 1.019 |
| Staff expenses | -0 | -1.397 | -1.583 | -1.087 | -754 | -776 | -745 | -1.040 | -992 |
| EBITDA | -37 | 489 | -425 | 108 | 81 | 70 | 333 | 99 | 27 |
| Depreciation & amort. | -0 | -53 | -60 | -64 | -69 | -61 | -119 | -38 | -5 |
| EBIT | -37 | 435 | -485 | 44 | 12 | 9 | 214 | 61 | 23 |
| Net financials | -16 | -4 | -11 | -3 | -18 | -4 | -39 | -13 | 0 |
| Profit before tax | -53 | 431 | -496 | 42 | -6 | 5 | 175 | 48 | 23 |
| Tax | -0 | 82 | -109 | 9 | -1 | -0 | 39 | 5 | 4 |
| Net profit | -53 | 349 | -387 | 32 | -4 | 5 | 136 | 42 | 18 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 485 | 824 | 688 | 491 | 510 | 477 | 545 | 515 | 464 |
| Equity | 47 | 396 | -39 | -6 | -11 | -7 | 129 | 171 | 190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 0 | 61 |
| Short-term debt | 438 | 427 | 727 | 497 | 520 | 484 | 357 | 285 | 213 |
| Total debt | 438 | 427 | 727 | 497 | 520 | 484 | 416 | 285 | 274 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Management | Management | 2018 | — | — |
HM Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
Henriks Holding ApS | Company | 50.0% | 50.0% | 2019 |
ET PROJEKT ApS | Company | 25.0% | 25.0% | 2016 |
MI ME HOLDING ApS | Company | 25.0% | 25.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Louise Bruun Pedersen | Management | 0 companies |
| Hülya Mette Ardik | Management | 0 companies |
| Henrik San Miguel Mogensen | Chairman | 0 companies |
| Jakob Kristian Sørensen | Chairman | 0 companies |
| Poul Henrik Mikkelsen | Chairman | 0 companies |
| Simon Schillums Mogensen | Chairman | 0 companies |
| Rasmus Therkildsen | Board of Directors | 0 companies |