| Revenue | DKK 7M | -22% |
| EBITDA | DKK 1,3M | +123% |
| Net profit | DKK -10,2M | -596% |
| Total assets | DKK 18,2M | -38% |
| Equity | DKK 16,6M | -39% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -1.694 | 5.403 | 7.190 | 8.951 | 6.961 |
| Staff expenses | -0 | -6.712 | -7.188 | -8.371 | -5.668 |
| EBITDA | -1.694 | -1.309 | 2 | 580 | 1.293 |
| Depreciation & amort. | -0 | -0 | -0 | -1.278 | -1.279 |
| EBIT | -1.694 | -1.309 | 2 | -698 | 14 |
| Net financials | 121 | 639 | -15.876 | 2.726 | -10.105 |
| Profit before tax | -1.573 | -670 | -15.874 | 2.028 | -10.091 |
| Tax | -346 | -787 | 111 | -25 | 85 |
| Net profit | -1.227 | 117 | -15.985 | 2.053 | -10.176 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 23.433 | 47.093 | 27.422 | 29.382 | 18.160 |
| Equity | 15.773 | 45.890 | 25.026 | 27.079 | 16.563 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.660 | 1.203 | 2.396 | 1.789 | 1.352 |
| Total debt | 7.660 | 1.203 | 2.396 | 1.789 | 1.352 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
HM Management | Management | 2022 |
NH Chief Executive Officer | Chief Executive Officer | 2021 |
| Former (1) | ||
CV Management | Management | 2020 – 2025 |
| Name | Role | Member since |
|---|---|---|
| Current (3) | ||
| Board of Directors | 2021 | |
| Board of Directors | 2023 | |
| Chairman | 2021 | |
| Former (3) | ||
| Board of Directors | 2020 – 2021 | |
| Board of Directors | 2020 – 2020 | |
| Board of Directors | 2020 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 5–9.99% | 5–9.99% | 2023 | |
| Company | 10–14.99% | 0% | 2021 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2020 | |
| Company | 5–9.99% | 5–9.99% | 2022 | |
| Company | 10–14.99% | 0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Mikkelsen | Management | 0 companies |
| Christian Valther Andersen | Management | 0 companies |
| Niels Hyldegaard Kristensen | Chief Executive Officer | 0 companies |
| Carsten Mikkelsen | Board of Directors | 0 companies |
| Jan Benjamin Mahr | Board of Directors | 0 companies |
| Trine Balle Jensen | Board of Directors | 0 companies |
| Lise Balle | Board of Directors | 0 companies |
| Henning Balle | Chairman | 0 companies |
| Maja Hyldegaard Kristensen | Board of Directors | 0 companies |