| Revenue | DKK 369K | -25% |
| EBITDA | DKK -73K | -194% |
| Net profit | DKK -83K | -228% |
| Total assets | DKK 437K | -23% |
| Equity | DKK -9K | -112% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 702 | 624 | 484 | 588 | 317 | 493 | 370 | 380 | 270 | 374 | 430 | 494 | 369 |
| Staff expenses | -599 | -604 | -621 | -606 | -562 | -534 | -512 | -456 | -427 | -443 | -403 | -417 | -441 |
| EBITDA | 103 | 20 | -137 | -18 | -245 | -41 | -143 | -76 | -157 | -69 | 28 | 77 | -73 |
| Depreciation & amort. | -6 | -7 | -7 | -5 | -5 | -5 | -4 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 97 | 13 | -144 | -23 | -250 | -46 | -147 | -76 | -157 | -69 | 28 | 77 | -73 |
| Net financials | -226 | 56 | 50 | 57 | -4 | -9 | -10 | -11 | -11 | -14 | -12 | -12 | -10 |
| Profit before tax | -128 | 70 | -94 | 33 | -255 | -56 | -157 | -86 | -168 | -83 | 16 | 65 | -83 |
| Tax | -31 | -8 | -20 | 26 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -97 | 78 | -74 | 8 | -255 | -56 | -157 | -86 | -168 | -83 | 16 | 65 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.876 | 1.722 | 1.563 | 1.400 | 987 | 994 | 818 | 759 | 626 | 513 | 465 | 571 | 437 |
| Equity | 1.182 | 1.163 | 991 | 899 | 543 | 487 | 330 | 244 | 76 | -7 | 9 | 74 | -9 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 43 | 0 | 0 | 0 | 0 |
| Short-term debt | 448 | 462 | 494 | 501 | 444 | 507 | 488 | 499 | 506 | 519 | 456 | 497 | 446 |
| Total debt | 448 | 462 | 494 | 501 | 444 | 507 | 488 | 515 | 549 | 519 | 456 | 497 | 446 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TP Audit | Audit | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| 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 |
|---|---|---|
| Torben Petersen | Audit | 0 companies |
| Michael Nybye Larsen | Board of Directors | 0 companies |
| Bente Nybye Larsen | Board of Directors | 0 companies |
| Helga Rigmor Pedersen | Board of Directors | 0 companies |