| Revenue | DKK 7M | -8% |
| EBITDA | DKK -426K | -122% |
| Net profit | DKK -329K | -123% |
| Total assets | DKK 2,8M | -28% |
| Equity | DKK 1,8M | -43% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.707 | 4.092 | 4.394 | 4.542 | 5.346 | 7.214 | 6.478 | 7.621 | 4.595 | 6.151 | 5.067 | 9.629 | 7.666 | 7.044 |
| Staff expenses | -3.856 | -3.323 | -3.460 | -4.048 | -5.658 | -6.529 | -6.679 | -6.082 | -4.416 | -4.291 | -4.808 | -5.967 | -5.760 | -7.470 |
| EBITDA | -1.118 | 769 | 935 | 494 | -312 | 685 | -200 | 1.539 | 179 | 1.860 | 259 | 3.663 | 1.906 | -426 |
| Depreciation & amort. | 120 | -241 | -249 | -287 | -100 | -110 | -77 | -113 | -93 | -55 | -60 | -15 | -67 | -0 |
| EBIT | -1.238 | 528 | 685 | 207 | -412 | 575 | -278 | 1.427 | 87 | 1.805 | 199 | 3.648 | 1.839 | -426 |
| Net financials | -71 | -96 | -37 | -29 | -18 | -6 | -18 | -15 | -15 | -25 | -11 | -1 | -1 | 1 |
| Profit before tax | — | 433 | 648 | 177 | -430 | 569 | -296 | 1.412 | 72 | 1.780 | 188 | 3.646 | 1.838 | -425 |
| Tax | 342 | 112 | 152 | 42 | -93 | 127 | -65 | 312 | 21 | 405 | 44 | 813 | 431 | -96 |
| Net profit | -1.651 | 320 | 497 | 135 | -337 | 441 | -231 | 1.099 | 51 | 1.376 | 144 | 2.833 | 1.408 | -329 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.272 | 3.136 | 3.735 | 4.068 | 4.386 | 4.937 | 3.520 | 5.215 | 3.991 | 4.437 | 2.227 | 6.501 | 3.941 | 2.832 |
| Equity | — | 1.693 | 2.189 | 2.325 | 1.988 | 2.429 | 2.198 | 3.297 | 1.848 | 2.724 | 1.368 | 4.201 | 3.108 | 1.780 |
| Long-term debt | 214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.685 | 1.443 | 1.387 | 1.646 | 2.395 | 2.414 | 1.294 | 1.853 | 2.122 | 1.672 | 859 | 2.300 | 832 | 1.053 |
| Total debt | 1.899 | 1.443 | 1.387 | 1.646 | 2.395 | 2.414 | 1.294 | 1.853 | 2.122 | 1.672 | 859 | 2.300 | 832 | 1.053 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HO Management | Management | 1976 | — | — |
FH Management | Management | 1976 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2002 | — | — |
CA Management | Management | 2020 | — | — |
EB Audit | Audit | 1976 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 1976 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2002 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 1976 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2002 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 1976 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Otto Winther Fischer | Management | 0 companies |
| Finn Henriksen | Management | 0 companies |
| Henrik Monberg Carlsen | Chief Executive Officer | 0 companies |
| Claes Anders Paulsson | Management | 0 companies |
| Egon Bruun-Pedersen | Audit | 0 companies |
| Henrik Rosenqvist | Board of Directors | 0 companies |
| Søren Bretteville Plum | Board of Directors | 0 companies |
| Else Henriksen | Board of Directors | 0 companies |
| Johan Mikael Ljungbeck | Board of Directors | 0 companies |
| Annette Monberg Carlsen | Board of Directors | 0 companies |
| Morten Nimb Qvist Sørensen | Board of Directors | 0 companies |
| Kristian Lund | Board of Directors | 0 companies |
| Inge Vibeke Fischer | Board of Directors | 0 companies |
| Jakob Krarup | Chairman | 0 companies |
| Kristian Berg | Board of Directors | 0 companies |
| Sven Johan Dyrdal | Board of Directors | 0 companies |
| Bengt Lars Aronsson | Chairman | 0 companies |
| Knud Anker-Møller | Board of Directors | 0 companies |