| Revenue | DKK 822K | -41% |
| EBITDA | DKK 60K | -30% |
| Net profit | DKK 20K | -28% |
| Total assets | DKK 557K | -3% |
| Equity | DKK 13K | +304% |
| Employees | 5 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.244 | 1.277 | 1.661 | 1.405 | 822 |
| Staff expenses | -1.181 | -1.337 | -1.598 | -1.319 | -762 |
| EBITDA | 63 | -60 | 63 | 85 | 60 |
| Depreciation & amort. | -37 | -46 | -39 | -38 | -32 |
| EBIT | 25 | -106 | 24 | 47 | 27 |
| Net financials | 2 | -3 | -6 | -7 | -2 |
| Profit before tax | 27 | -109 | 18 | 40 | 26 |
| Tax | 7 | -18 | 6 | 12 | 6 |
| Net profit | 20 | -92 | 12 | 28 | 20 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 768 | 867 | 866 | 576 | 557 |
| Equity | 45 | -46 | -34 | -7 | 13 |
| Long-term debt | 82 | 82 | 82 | 82 | 82 |
| Short-term debt | 630 | 832 | 818 | 498 | 462 |
| Total debt | 712 | 914 | 900 | 580 | 544 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HA Management | Management | 2026 |
| Former (3) | ||
SL Management | Management | 2020 – 2023 |
NO Management | Management | 2020 – 2023 |
MG Management | Management | 2020 – 2026 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2026 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Linaa Korsholm | Management | 0 companies |
| Niels Ove Kildahl | Management | 0 companies |
| Matilde Grue Frederiksen | Management | 0 companies |
| Heine Aksel Kristoffersen | Management | 0 companies |