| Revenue | — | — |
| EBITDA | DKK -978K | -101% |
| Net profit | DKK 775,3M | +3001% |
| Total assets | DKK 366,4M | -70% |
| Equity | DKK 355,6M | +122% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 248.000 | 870.000 | 535.000 | 657.000 | 895.000 | 1.086.000 | — |
| Staff expenses | -113.000 | -410.000 | -318.000 | -319.000 | -389.000 | -443.000 | -0 |
| EBITDA | -3.000 | 107.000 | -4.000 | 82.000 | 80.000 | 155.000 | -978 |
| Depreciation & amort. | -11.000 | -79.000 | -75.000 | -63.000 | -0 | -0 | -0 |
| EBIT | -14.000 | 28.000 | -79.000 | 19.000 | 80.000 | 155.000 | -978 |
| Net financials | -6.000 | -54.000 | -75.000 | -65.000 | -80.000 | -103.000 | 778.108 |
| Profit before tax | -20.000 | -26.000 | -154.000 | -46.000 | 0 | 52.000 | 777.130 |
| Tax | -1.000 | 23.000 | 2.000 | 10.000 | 8.000 | 27.000 | 1.784 |
| Net profit | -19.000 | -49.000 | -172.000 | -56.000 | -8.000 | 25.000 | 775.346 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 1.002.000 | 1.301.000 | 1.064.000 | 1.119.000 | 1.166.000 | 1.225.000 | 366.426 |
| Equity | 280.000 | 235.000 | 85.000 | 82.000 | 148.000 | 160.000 | 355.604 |
| Long-term debt | 402.000 | 750.000 | 746.000 | 749.000 | 195.000 | 750.000 | 0 |
| Short-term debt | 216.000 | 295.000 | 215.000 | 265.000 | 797.000 | 292.000 | 10.822 |
| Total debt | 618.000 | 1.045.000 | 961.000 | 1.014.000 | 992.000 | 1.042.000 | 10.822 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Unofficial title | Unofficial title | 2024 | — | — |
HB Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2018 | — | — | |
| Board of Directors | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
POLARIS PRIVATE EQUITY IV K/S | Company | 90.0% | 90.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Jakob Nymand Skafte-Pedersen | Unofficial title | 0 companies |
| Henrik Bonnerup | Chief Executive Officer | 0 companies |
| Allan Bach Pedersen | Chairman | 0 companies |
| Jan Johan Kühl | Board of Directors | 0 companies |