| Revenue | DKK 4,3M | -40% |
| EBITDA | DKK -583K | -269% |
| Net profit | DKK -679K | -9367% |
| Total assets | DKK 5,1M | -14% |
| Equity | DKK 1,3M | -34% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 3.786 | 5.552 | 6.275 | 8.842 | 8.158 | 7.172 | 4.309 |
| Staff expenses | -2.958 | -6.094 | -5.942 | -8.305 | -7.561 | -6.761 | -4.849 |
| EBITDA | 827 | -542 | 333 | 537 | 597 | 345 | -583 |
| Depreciation & amort. | -36 | -97 | -120 | -143 | -112 | -79 | -56 |
| EBIT | 791 | -639 | 213 | 394 | 485 | 266 | -640 |
| Net financials | -15 | -18 | -30 | -19 | -17 | -196 | -190 |
| Profit before tax | 776 | -657 | 183 | 375 | 468 | 70 | -829 |
| Tax | 181 | -134 | 49 | 93 | 113 | 63 | -151 |
| Net profit | 595 | -523 | 134 | 282 | 355 | 7 | -679 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 2.492 | 3.671 | 4.484 | 4.810 | 5.773 | 5.959 | 5.142 |
| Equity | 1.145 | 1.122 | 1.256 | 1.305 | 1.710 | 1.968 | 1.289 |
| Long-term debt | 0 | 133 | 415 | 423 | 347 | 359 | 370 |
| Short-term debt | 1.341 | 2.416 | 2.813 | 3.082 | 3.716 | 3.632 | 3.482 |
| Total debt | 1.341 | 2.549 | 3.228 | 3.505 | 4.063 | 3.992 | 3.853 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Partnermedier Holding ApS | Company | 50.0% | 50.0% | 2023 |
HENRIK LARSEN HOLDING ApS | Company | 33.3% | 33.3% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Leo Vodstrup Andersen | Management | 0 companies |
| Henrik Larsen | Board of Directors | 0 companies |