| Revenue | DKK 9,6M | +8% |
| EBITDA | DKK 1,5M | +375% |
| Net profit | DKK 828K | +148% |
| Total assets | DKK 5,8M | +4% |
| Equity | DKK 58K | +105% |
| Employees | 28 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 9.979 | 8.941 | 8.688 | 8.846 | 9.552 |
| Staff expenses | -7.709 | -7.774 | -8.486 | -9.409 | -8.007 |
| EBITDA | 2.270 | 1.166 | 203 | -563 | 1.545 |
| Depreciation & amort. | -261 | -300 | -326 | -358 | -322 |
| EBIT | 2.009 | 866 | -123 | -921 | 1.223 |
| Net financials | -115 | -111 | -109 | -1.031 | -127 |
| Profit before tax | 1.893 | 755 | -232 | -1.952 | 1.096 |
| Tax | 421 | 173 | -44 | -228 | 268 |
| Net profit | 1.472 | 581 | -188 | -1.724 | 828 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.544 | 7.104 | 6.108 | 5.548 | 5.756 |
| Equity | 60 | 642 | 453 | -1.270 | 58 |
| Long-term debt | 581 | 489 | 499 | 526 | 542 |
| Short-term debt | 6.884 | 5.809 | 5.035 | 6.292 | 4.996 |
| Total debt | 7.465 | 6.298 | 5.534 | 6.818 | 5.537 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HS Management | Management | 2017 |
SH Management | Management | 2017 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2020 – 2024 | |
| Chairman | 2017 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Stensgård Eriksen | Management | 0 companies |
| Simon Hulsrøj Larsen | Management | 0 companies |
| Bjarne Brødsgaard Larsen | Board of Directors | 0 companies |
| Erik Jensen | Chairman | 0 companies |