| Revenue | DKK 5,3M | -7% |
| EBITDA | DKK 266K | -74% |
| Net profit | DKK -64K | -111% |
| Total assets | DKK 3,7M | -8% |
| Equity | DKK 705K | -53% |
| Employees | 7 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Revenue | -10 | 23 | 551 | 1.231 | 5.646 | 5.273 |
| Staff expenses | -0 | -0 | -9 | -648 | -4.611 | -5.007 |
| EBITDA | -10 | 23 | 542 | 583 | 1.035 | 266 |
| Depreciation & amort. | -0 | -18 | -133 | -177 | -177 | -177 |
| EBIT | -10 | 5 | 408 | 406 | 858 | 89 |
| Net financials | -1 | -16 | -50 | -64 | -110 | -170 |
| Profit before tax | -11 | -12 | 358 | 342 | 748 | -81 |
| Tax | -2 | -3 | 82 | 79 | 167 | -17 |
| Net profit | -9 | -9 | 276 | 264 | 581 | -64 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| Total assets | 339 | 1.088 | 3.249 | 3.131 | 4.075 | 3.730 |
| Equity | 31 | 22 | 966 | 1.230 | 1.488 | 705 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 249 | 951 | 2.148 | 1.759 | 2.481 | 2.958 |
| Total debt | 249 | 951 | 2.148 | 1.759 | 2.481 | 2.958 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HØ Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KonForza Group ApS | Company | 100.0% | 100.0% | 2023 |
RENIMA Holding ApS | Company | 20.0% | 20.0% | 2022 |
Scale Incubator ApS | Company | 10.0% | 10.0% | 2022 |
KS2M Holding ApS | Company | 20.0% | 20.0% | 2022 |
GAUN HOLDING ApS | Company | 20.0% | 20.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Østgaard | Management | 0 companies |
| Mads Klokkerholm Nielsen | Board of Directors | 0 companies |
| Keld Evan Glintborg Majgaard | Board of Directors | 0 companies |
| Søren Kjærulff Gaun | Chairman | 0 companies |
| Mike Hornshøj Vestergaard | Board of Directors | 0 companies |
| Maria Ann Kjærgaard Østgaard | Board of Directors | 0 companies |