| Revenue | DKK 4,4M | -1% |
| EBITDA | DKK 475K | +154% |
| Net profit | DKK 90K | +126% |
| Total assets | DKK 1,5M | -25% |
| Equity | DKK -317K | +22% |
| Employees | 17 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.920 | 5.282 | 4.773 | 4.444 | 4.403 |
| Staff expenses | -3.550 | -3.962 | -4.499 | -4.257 | -3.929 |
| EBITDA | 1.370 | 1.314 | 275 | 187 | 475 |
| Depreciation & amort. | -361 | -426 | -485 | -476 | -358 |
| EBIT | 1.008 | 887 | -210 | -288 | 116 |
| Net financials | -78 | -40 | -77 | -76 | -64 |
| Profit before tax | 931 | 847 | -287 | -365 | 52 |
| Tax | -55 | 142 | -63 | -26 | -37 |
| Net profit | 986 | 705 | -224 | -339 | 90 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.902 | 2.606 | 2.506 | 2.052 | 1.540 |
| Equity | -49 | 656 | -68 | -406 | -317 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.951 | 1.912 | 2.574 | 2.458 | 1.856 |
| Total debt | 2.951 | 1.912 | 2.574 | 2.458 | 1.856 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HM Management | Management | 2016 |
HH Management | Management | 2021 |
| Former (1) | ||
CZ Management | Management | 2016 – 2016 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
| Chairman | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Zacher Nielsen | Management | 0 companies |
| Henrik Monberg Kjærulff | Management | 0 companies |
| Helle Hammer Kjærulff | Management | 0 companies |
| Peder Jørgensen | Chairman | 0 companies |