| Revenue | DKK 1,8M | +6% |
| EBITDA | DKK -34K | -140% |
| Net profit | DKK -34K | -158% |
| Total assets | DKK 1,2M | -7% |
| Equity | DKK 376K | -23% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.038 | 890 | 987 | 953 | 1.188 | 1.425 | 1.670 | 1.637 | 1.472 | 1.971 | 1.660 | 1.673 | 1.672 | 1.778 |
| Staff expenses | -1.221 | -900 | -858 | -923 | -1.057 | -1.287 | -1.391 | -1.389 | -1.440 | -1.600 | -1.527 | -1.510 | -1.588 | -1.812 |
| EBITDA | -184 | -11 | 129 | 30 | 105 | 138 | 278 | 248 | 32 | 331 | 133 | 163 | 84 | -34 |
| Depreciation & amort. | -25 | -64 | -64 | -64 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -209 | -75 | 65 | -34 | 105 | 138 | 278 | 248 | 32 | 331 | 133 | 163 | 84 | -34 |
| Net financials | 50 | 48 | 2 | -4 | 11 | 10 | 13 | -3 | -3 | -7 | -15 | -8 | -7 | -7 |
| Profit before tax | -159 | -27 | 459 | -24 | 115 | 147 | 291 | 245 | 29 | 324 | 118 | 154 | 78 | -41 |
| Tax | -37 | -7 | 196 | 7 | 27 | 35 | 67 | 58 | 10 | 77 | 28 | 36 | 19 | -8 |
| Net profit | -121 | -20 | 263 | -31 | 88 | 113 | 224 | 186 | 19 | 248 | 90 | 118 | 59 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.207 | 2.164 | 1.253 | 1.125 | 1.256 | 1.261 | 1.574 | 1.394 | 1.451 | 1.618 | 1.364 | 1.330 | 1.264 | 1.170 |
| Equity | 1.392 | 1.371 | 734 | 704 | 792 | 905 | 1.129 | 816 | 635 | 682 | 513 | 531 | 490 | 376 |
| Long-term debt | 81 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109 | 0 | 0 | 0 | 0 |
| Short-term debt | 816 | 793 | 519 | 421 | 464 | 356 | 445 | 578 | 816 | 826 | 839 | 752 | 709 | 736 |
| Total debt | 816 | 793 | 519 | 421 | 464 | 356 | 445 | 578 | 816 | 935 | 839 | 752 | 709 | 736 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC Management | Management | 2008 | — | — |
FS Management | Management | 2005 | — | — |
HL Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EJENDOMSSELSKABET HARALD CHRISTENSEN ApS | Company | 50.0% | 50.0% | 2013 |
Luwi Holding ApS | Company | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Harald Christensen | Management | 0 companies |
| Finn Sørensen | Management | 0 companies |
| Henning Larsen | Management | 0 companies |
| Hans Toksvig Larsen | Board of Directors | 0 companies |
| Jørgen Fløjborg Eriksen | Board of Directors | 0 companies |
| Lars Pilgaard | Board of Directors | 0 companies |