| Revenue | DKK 2,1M | +2% |
| EBITDA | DKK 1,9M | +2% |
| Net profit | DKK -162K | +21% |
| Total assets | DKK 47,4M | -2% |
| Equity | DKK 453K | -26% |
| Employees | 1 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | 14 | 2.386 | 1.982 | 1.850 | 2.087 | 1.819 | 2.027 | 2.069 |
| Staff expenses | -0 | -0 | -72 | -132 | -127 | -112 | -125 | -196 | -206 |
| EBITDA | -23 | 7.924 | 2.313 | 3.050 | 1.723 | 1.974 | -346 | 1.831 | 1.863 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -23 | 7.924 | 2.313 | 3.050 | 1.723 | 1.974 | -346 | 1.831 | 1.863 |
| Net financials | 0 | -6 | -1.075 | -674 | -668 | 11.781 | -1.085 | -2.092 | -2.071 |
| Profit before tax | -23 | 7.918 | 1.238 | 2.376 | 1.055 | 13.756 | -1.431 | -261 | -208 |
| Tax | -0 | 1.329 | 773 | 523 | 232 | 3.027 | -315 | -57 | -46 |
| Net profit | -23 | 6.589 | 465 | 1.853 | 823 | 10.729 | -1.116 | -204 | -162 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.985 | 47.517 | 48.149 | 49.136 | 49.510 | 52.413 | 47.976 | 48.296 | 47.436 |
| Equity | 27 | 6.615 | 7.530 | 9.383 | 10.206 | 20.935 | 818 | 615 | 453 |
| Long-term debt | 0 | 0 | 38.330 | 36.468 | 35.991 | 25.400 | 44.402 | 25.404 | 25.406 |
| Short-term debt | 9.958 | 39.573 | 320 | 1.063 | 1.105 | 3.916 | 1.044 | 20.622 | 19.911 |
| Total debt | 9.958 | 39.573 | 38.650 | 37.532 | 37.096 | 29.317 | 45.446 | 46.026 | 45.317 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Management | Management | 2019 | — | — |
LK Founder | Founder | 2017 | — | — |
FJ Management | Management | 2017 | — | — |
JØ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
H.C.HOLDING. INVESTERINGSAKTIESELSKAB | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Birgit Møller-Hansen | Management | 0 companies |
| Lars Kjærgaard | Founder | 0 companies |
| Frede Jensen | Management | 0 companies |
| Jacob Østergaard Knudsen | Management | 0 companies |
| Hans Christian Hansen | Chairman | 0 companies |
| Jesper Bjørn Hansen | Chairman | 0 companies |
| Sickan Flindt Ibsen | Board of Directors | 0 companies |