| Revenue | DKK 10,7M | +3% |
| EBITDA | DKK 61K | +107% |
| Net profit | DKK -218K | +84% |
| Total assets | DKK 1,8M | -20% |
| Equity | DKK -1,1M | -26% |
| Employees | 50 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.213 | 8.331 | 10.437 | 10.427 | 10.732 |
| Staff expenses | -7.148 | -8.645 | -9.770 | -11.270 | -10.671 |
| EBITDA | 1.066 | -315 | 666 | -843 | 61 |
| Depreciation & amort. | -397 | -448 | -428 | -427 | -194 |
| EBIT | 669 | -762 | 239 | -1.270 | -133 |
| Net financials | -30 | -33 | -4 | -23 | -85 |
| Profit before tax | 638 | -796 | 235 | -1.293 | -218 |
| Tax | 144 | 1 | -116 | 100 | -0 |
| Net profit | 494 | -797 | 351 | -1.393 | -218 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 4.288 | 2.269 | 2.270 | 2.227 | 1.774 |
| Equity | 1.129 | 333 | 684 | -850 | -1.068 |
| Long-term debt | 0 | 0 | 0 | 0 | 316 |
| Short-term debt | 3.159 | 1.936 | 1.587 | 3.077 | 2.526 |
| Total debt | 3.159 | 1.936 | 1.587 | 3.077 | 2.842 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
MA Management | Management | 2001 |
JA Management | Management | 2001 |
| Former (4) | ||
PB Management | Management | 2001 – 2001 |
PB Management | Management | 2001 – 2001 |
LA Management | Management | 2001 – 2015 |
HA Audit | Audit | 2001 – 2001 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2015 | |
| Company | 50–66.65% | 50–66.65% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Abildhauge | Management | 0 companies |
| Preben Bang Henriksen | Management | 0 companies |
| Peter Buchwald Hagemann-Jensen | Management | 0 companies |
| Lene Abildhauge | Management | 0 companies |
| Jo Abildhauge | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |