| Revenue | DKK 946K | -41% |
| EBITDA | DKK 7,8M | +651% |
| Net profit | DKK 5,5M | +8319% |
| Total assets | DKK 25,4M | +32% |
| Equity | DKK 10,3M | +74% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.797 | 1.663 | 1.855 | 2.121 | 2.027 | -6.513 | -3.603 | 1.476 | 1.536 | 2.082 | 1.376 | 1.802 | 1.591 | 946 |
| Staff expenses | -441 | -455 | -489 | -468 | -442 | -437 | -466 | -422 | -468 | -548 | -487 | -556 | -556 | -177 |
| EBITDA | 1.253 | 1.208 | 1.366 | 1.653 | 1.585 | -6.949 | -4.284 | 1.055 | 1.068 | -3.467 | 889 | -753 | 1.035 | 7.770 |
| Depreciation & amort. | -533 | -512 | -493 | -499 | -559 | -208 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -26 |
| EBIT | 720 | 696 | 873 | 1.154 | 1.027 | -7.157 | -4.285 | 1.055 | 1.068 | -3.467 | 889 | -753 | 1.035 | 7.743 |
| Net financials | -286 | 3.562 | 4.077 | 6.438 | -1.458 | 1.890 | 733 | -191 | -125 | 373 | 585 | -706 | -1.126 | -698 |
| Profit before tax | 433 | 4.258 | 4.950 | 7.592 | -431 | -5.267 | -3.438 | 1.482 | -788 | -3.094 | 1.474 | -1.460 | -91 | 7.045 |
| Tax | 139 | 1.070 | 807 | 1.396 | -84 | 25 | -1.942 | 876 | -662 | -666 | -1.077 | -321 | -25 | 1.544 |
| Net profit | 294 | 3.188 | 4.144 | 6.196 | -347 | -5.291 | -1.496 | 605 | -126 | -2.428 | 2.551 | -1.139 | -67 | 5.501 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 64.872 | 68.271 | 72.103 | 78.248 | 87.233 | 30.882 | 28.160 | 28.894 | 26.835 | 25.109 | 25.843 | 23.510 | 19.266 | 25.390 |
| Equity | 47.693 | 50.943 | 55.115 | 61.284 | 60.953 | 7.698 | 6.258 | 6.880 | 6.785 | 4.423 | 7.052 | 5.969 | 5.914 | 10.306 |
| Long-term debt | 9.014 | 8.180 | 8.125 | 7.667 | 16.718 | 15.739 | 14.745 | 13.682 | 12.699 | 12.178 | 10.763 | 10.054 | 9.204 | 10.293 |
| Short-term debt | 2.099 | 2.872 | 2.604 | 3.470 | 3.848 | 2.421 | 3.169 | 3.140 | 2.532 | 4.781 | 5.693 | 5.584 | 2.286 | 1.498 |
| Total debt | 11.113 | 11.052 | 10.729 | 11.138 | 20.566 | 18.160 | 17.914 | 16.823 | 15.232 | 16.959 | 16.456 | 15.638 | 11.490 | 11.791 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PU Audit | Audit | 1978 | — | — |
LL Management | Management | 2024 | — | — |
HG Management | Management | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 1978 | — | — | |
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SylBerTho Holding ApS | Company | 100.0% | 100.0% | 2024 |
HGL HOLDING ApS | Company | 100.0% | 100.0% | 1999 |
HGL 1 Holding ApS | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Uldall Jensen | Audit | 0 companies |
| Line Louise Cramer Dalsgaard | Management | 0 companies |
| Henrik Gerner Larsen | Management | 0 companies |
| Thomas Cramer Dalsgaard | Chairman | 0 companies |
| Jesper Lund Wimmer | Board of Directors | 0 companies |
| Fin Krog Aage | Board of Directors | 0 companies |
| Ulla Kirstine Larsen | Board of Directors | 0 companies |