| Revenue | DKK -34K | +66% |
| EBITDA | DKK -124K | -30% |
| Net profit | DKK -9K | -108% |
| Total assets | DKK 2,5M | -1% |
| Equity | DKK 2,5M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.900 | 2.579 | 2.772 | 2.902 | 2.673 | 2.668 | 5.508 | -54 | -31 | -72 | -17 | -15 | -21 | -34 |
| Staff expenses | -2.939 | -2.518 | -2.410 | -2.400 | -2.500 | -2.604 | -2.016 | -20 | -0 | -0 | -0 | -0 | -75 | -90 |
| EBITDA | -39 | 61 | 362 | 502 | 173 | 64 | 3.492 | -34 | -31 | -72 | -17 | -15 | -96 | -124 |
| Depreciation & amort. | -222 | -179 | -179 | -134 | -138 | -125 | -184 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -261 | -118 | 183 | 368 | 35 | -61 | 3.308 | -34 | -31 | -72 | -17 | -15 | -96 | -124 |
| Net financials | -37 | -33 | -31 | -9 | -2 | -8 | -5 | 103 | 131 | 326 | -360 | 222 | 229 | 113 |
| Profit before tax | -298 | -151 | 152 | 359 | 32 | -69 | 3.303 | 68 | 99 | 255 | -378 | 206 | 133 | -11 |
| Tax | -63 | -30 | 55 | 82 | 9 | -13 | 731 | 16 | 22 | 56 | -83 | 45 | 29 | -2 |
| Net profit | -235 | -121 | 97 | 277 | 23 | -56 | 2.573 | 53 | 77 | 199 | -295 | 161 | 104 | -9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.065 | 882 | 660 | 523 | 847 | 756 | 3.681 | 2.574 | 2.644 | 2.808 | 2.517 | 2.505 | 2.558 | 2.523 |
| Equity | -100 | -221 | -124 | 153 | 176 | 120 | 2.593 | 2.537 | 2.507 | 2.592 | 2.298 | 2.458 | 2.537 | 2.504 |
| Long-term debt | 0 | 0 | 0 | 0 | 197 | 86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.164 | 1.103 | 784 | 370 | 474 | 551 | 892 | 37 | 137 | 216 | 220 | 47 | 20 | 19 |
| Total debt | 1.164 | 1.103 | 784 | 370 | 671 | 636 | 892 | 37 | 137 | 216 | 220 | 47 | 20 | 19 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1986 | — | — | |
JO Audit | Audit | 1986 | — | — |
SS Management | Management | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Jørgen Høgsberg Kristensen | Audit | 0 companies |
| Jens Otto Laursen | Audit | 0 companies |
| Sven Sand | Management | 0 companies |
| Henrik Bork Juul | Board of Directors | 0 companies |
| Michael Sand Jespersen | Board of Directors | 0 companies |
| Jeppe Bror Bernild | Board of Directors | 0 companies |
| Prami Larsen | Board of Directors | 0 companies |
| Janni Hørning | Board of Directors | 0 companies |
| Tove Lis Nielsen | Board of Directors | 0 companies |