| Revenue | DKK 188K | -78% |
| EBITDA | DKK -2,2M | -189% |
| Net profit | DKK 4,4M | -8% |
| Total assets | DKK 63,1M | +7% |
| Equity | DKK 61,2M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.003 | 553 | 1.214 | 969 | 1.089 | 852 | 321 | 622 | 563 | 501 | 1.999 | 845 | 188 |
| Staff expenses | -1.267 | -1.411 | -1.383 | -1.456 | -3.363 | -1.759 | -1.479 | -5.660 | -1.222 | -2.637 | -3.225 | -1.603 | -2.381 |
| EBITDA | -264 | -857 | -169 | -487 | -2.273 | -1.015 | -1.239 | -5.038 | -659 | -2.136 | -1.226 | -758 | -2.193 |
| Depreciation & amort. | -144 | -114 | -46 | -46 | -46 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -408 | -971 | -216 | -534 | -2.319 | -1.035 | -1.239 | -5.038 | -659 | -2.136 | -1.226 | -758 | -2.193 |
| Net financials | 1.059 | -1.644 | 5.083 | 4.584 | 3.011 | 2.468 | -1.829 | 6.980 | 2.070 | 8.626 | 851 | 6.345 | 7.649 |
| Profit before tax | 1.334 | -2.615 | 4.867 | 4.050 | 692 | 1.432 | -3.068 | 1.942 | 1.412 | 6.490 | -374 | 5.587 | 5.456 |
| Tax | 22 | 50 | 516 | 217 | -56 | 219 | -736 | 229 | 351 | 1.198 | -1.713 | 831 | 1.081 |
| Net profit | 1.312 | -2.665 | 4.351 | 3.833 | 747 | 1.213 | -2.332 | 1.714 | 1.061 | 5.292 | 1.338 | 4.756 | 4.375 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.643 | 46.430 | 50.538 | 52.874 | 49.978 | 50.912 | 45.819 | 46.883 | 48.304 | 54.008 | 53.638 | 58.728 | 63.055 |
| Equity | 49.721 | 46.056 | 49.407 | 52.240 | 49.487 | 50.451 | 45.119 | 46.033 | 46.986 | 52.165 | 52.503 | 56.959 | 61.212 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.921 | 373 | 1.091 | 604 | 472 | 440 | 700 | 850 | 1.296 | 1.821 | 1.113 | 1.747 | 1.821 |
| Total debt | 8.921 | 373 | 1.091 | 604 | 472 | 440 | 700 | 850 | 1.296 | 1.821 | 1.113 | 1.747 | 1.821 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2021 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jørn Skaarup Christiansen | Audit | 0 companies |
| Lemmy Fialin | Board of Directors | 0 companies |
| Niels Duedahl | Board of Directors | 0 companies |
| Jan Christensen | Board of Directors | 0 companies |
| Emma Rasmussen | Board of Directors | 0 companies |
| Amalie Thingholm Mackeprang | Board of Directors | 0 companies |