| Revenue | DKK -64K | -18% |
| EBITDA | DKK -254K | +5% |
| Net profit | DKK -394K | -40% |
| Total assets | DKK 1,2M | -33% |
| Equity | DKK 928K | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -49 | -54 | -57 | -51 | -79 | -77 | -70 | -57 | -102 | -66 | -54 | -66 | -79 | -64 |
| Staff expenses | -100 | -100 | -100 | -125 | -150 | -150 | -150 | -150 | -150 | -180 | -180 | -180 | -190 | -190 |
| EBITDA | -149 | -154 | -157 | -176 | -229 | -227 | -220 | -207 | -252 | -246 | -234 | -246 | -269 | -254 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -149 | -154 | -157 | -176 | -229 | -227 | -220 | -207 | -252 | -246 | -234 | -246 | -269 | -254 |
| Net financials | 298 | 442 | 84 | 316 | 359 | 221 | -60 | 695 | 415 | 263 | -681 | 395 | -12 | -140 |
| Profit before tax | 149 | 288 | -74 | 140 | 130 | -6 | -281 | 488 | 163 | 17 | -915 | 149 | -281 | -394 |
| Tax | 36 | 72 | -0 | 17 | 29 | -0 | -0 | 45 | 36 | 5 | 2 | 3 | 2 | 0 |
| Net profit | 113 | 216 | -74 | 124 | 101 | -6 | -281 | 443 | 127 | 12 | -917 | 146 | -282 | -394 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.727 | 3.871 | 3.628 | 3.682 | 3.719 | 3.610 | 3.289 | 3.639 | 3.584 | 3.400 | 2.281 | 2.254 | 1.802 | 1.216 |
| Equity | 3.443 | 3.559 | 3.386 | 3.409 | 3.510 | 3.405 | 3.024 | 3.317 | 3.268 | 3.106 | 2.009 | 1.975 | 1.513 | 928 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 283 | 312 | 242 | 273 | 209 | 206 | 265 | 322 | 315 | 294 | 272 | 279 | 290 | 288 |
| Total debt | 283 | 312 | 242 | 273 | 209 | 206 | 265 | 322 | 315 | 294 | 272 | 279 | 290 | 288 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Management | Management | 2007 | — | — |
JB Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jeppe Marckmann | Management | 0 companies |
| Jørgen Bachmann | Management | 0 companies |