| Revenue | DKK 7,7M | -6% |
| EBITDA | DKK 826K | -49% |
| Net profit | DKK 420K | -79% |
| Total assets | DKK 6,5M | +16% |
| Equity | DKK -466K | +47% |
| Employees | 9 | — |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue | 1.634 | 5.004 | 8.146 | 7.655 |
| Staff expenses | -2.466 | -6.555 | -6.538 | -6.829 |
| EBITDA | -833 | -1.551 | 1.607 | 826 |
| Depreciation & amort. | -289 | -3.601 | -141 | -204 |
| EBIT | -1.122 | -5.152 | 1.466 | 623 |
| Net financials | -165 | -538 | -386 | -202 |
| Profit before tax | -1.286 | -5.690 | 1.080 | 420 |
| Tax | -0 | -0 | -950 | -0 |
| Net profit | -1.286 | -5.690 | 2.030 | 420 |
| Item | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Total assets | 8.516 | 3.612 | 5.580 | 6.500 |
| Equity | 2.774 | -2.917 | -886 | -466 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 5.743 | 6.528 | 6.466 | 6.966 |
| Total debt | 5.743 | 6.528 | 6.466 | 6.966 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HL Management | Management | 2022 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EPICO GROUP ApS | Company | 33.3% | 33.3% | 2022 |
LØVENWALD HOLDING ApS | Company | 25.0% | 25.0% | 2022 |
REFLON ApS | Company | 25.0% | 25.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Løvenwald | Management | 0 companies |
| Jens Morten Hansen | Board of Directors | 0 companies |
| Per Ib Agger-Nielsen | Chairman | 0 companies |