| Revenue | DKK 7M | -25% |
| EBITDA | DKK -1,7M | -326% |
| Net profit | DKK -1,2M | -335% |
| Total assets | DKK 41,6M | +60% |
| Equity | DKK -1,2M | -2401% |
| Employees | 10 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3.633 | 4.147 | 5.505 | 9.415 | 7.046 |
| Staff expenses | -2.881 | -5.117 | -5.764 | -8.672 | -8.728 |
| EBITDA | 752 | -970 | -258 | 743 | -1.682 |
| Depreciation & amort. | -11 | -15 | -15 | -15 | -75 |
| EBIT | 741 | -985 | -273 | 728 | -1.757 |
| Net financials | -21 | -77 | -44 | -48 | 200 |
| Profit before tax | 720 | -1.062 | -318 | 680 | -1.556 |
| Tax | 170 | -230 | -64 | 152 | -318 |
| Net profit | 550 | -832 | -254 | 528 | -1.238 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.282 | 11.302 | 4.893 | 26.027 | 41.619 |
| Equity | 610 | -222 | -476 | 52 | -1.187 |
| Long-term debt | 73 | 7 | 0 | 0 | 0 |
| Short-term debt | 1.429 | 11.518 | 5.369 | 25.947 | 42.806 |
| Total debt | 1.502 | 11.525 | 5.369 | 25.947 | 42.806 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HA Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ADMG Group ApS | Company | 100.0% | 100.0% | 2023 |
CBL Holding, Esbjerg ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 15.0% | 15.0% | 2022 | |
HAI 20 Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Andkjær Iversen | Management | 0 companies |
| Jens Dalsgaard Løgstrup | Chairman | 0 companies |
| Lars Ruggaard Jakobsen | Board of Directors | 0 companies |
| Klaus Beenfeldt | Board of Directors | 0 companies |
| Michael Buur Hove | Board of Directors | 0 companies |