| Revenue | DKK 179K | -34% |
| EBITDA | DKK 3K | +102% |
| Net profit | DKK 28K | +105% |
| Total assets | DKK 2,8M | -6% |
| Equity | DKK 168K | +164% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 161 | 338 | 621 | 274 | 179 |
| Staff expenses | -454 | -433 | -767 | -428 | -177 |
| EBITDA | -293 | -94 | -146 | -155 | 3 |
| Depreciation & amort. | -50 | -63 | -112 | -103 | -72 |
| EBIT | -343 | -157 | -258 | -258 | -69 |
| Net financials | -7 | -7 | -61 | -169 | 97 |
| Profit before tax | -350 | -164 | -319 | -427 | 28 |
| Tax | -76 | -36 | -70 | 182 | -0 |
| Net profit | -274 | -128 | -249 | -608 | 28 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 442 | 3.001 | 3.263 | 3.015 | 2.825 |
| Equity | 351 | 222 | -27 | -260 | 168 |
| Long-term debt | 0 | 519 | 2.432 | 2.051 | 2.427 |
| Short-term debt | 91 | 2.259 | 857 | 1.224 | 230 |
| Total debt | 91 | 2.778 | 3.289 | 3.275 | 2.658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2023 | — | — |
SH Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
KG Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Proanno Holding ApS | Company | 33.3% | 33.3% | 2024 |
FH INVEST HOLDING ApS | Company | 33.3% | 33.3% | 2019 |
Hald & Nielsen ApS | Company | 20.0% | 20.0% | 2019 |
Lippas Holding ApS | Company | 33.3% | 33.3% | 2024 |
Navira Holding ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Smedegaard Rasmussen | Management | 0 companies |
| Søren Hvidberg | Chief Executive Officer | 0 companies |
| Keld Gravgaard Riis | Chief Executive Officer | 0 companies |
| Flemming Hvidberg | Chairman | 0 companies |
| Jørgen Nielsen | Board of Directors | 0 companies |