| Revenue | DKK 562K | +27% |
| EBITDA | DKK 562K | +27% |
| Net profit | DKK -1M | -133% |
| Total assets | DKK 16,2M | -33% |
| Equity | DKK 6,5M | -14% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 477 | 272 | -33 | 443 | 562 |
| Staff expenses | -0 | -33 | -0 | -0 | -0 |
| EBITDA | 477 | 239 | -33 | 443 | 562 |
| Depreciation & amort. | -559 | -936 | -961 | -961 | -1.013 |
| EBIT | -83 | -697 | -994 | -517 | -451 |
| Net financials | -230 | -1.031 | -462 | 6 | -612 |
| Profit before tax | -313 | -1.727 | -1.456 | -511 | -1.063 |
| Tax | -246 | -138 | -218 | -62 | -16 |
| Net profit | -67 | -1.589 | -1.238 | -449 | -1.047 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 20.434 | 23.735 | 24.502 | 24.153 | 16.175 |
| Equity | 11.419 | 9.830 | 8.033 | 7.584 | 6.537 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 9.015 | 13.905 | 16.469 | 16.570 | 9.638 |
| Total debt | 9.015 | 13.905 | 16.469 | 16.570 | 9.638 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
HM Management | Management | 2020 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2020 | |
| Chairman | 2020 | |
| Board of Directors | 2020 | |
| Former (1) | ||
| Board of Directors | 2020 – 2020 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 | |
| Company | 25–33.32% | 25–33.32% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Markussen | Management | 0 companies |
| Klaus Krog Hansen | Board of Directors | 0 companies |
| Jens Holmgaard Pedersen | Chairman | 0 companies |
| Jan Erik Bach | Board of Directors | 0 companies |
| Kresten Vilsgaard | Board of Directors | 0 companies |