| Revenue | DKK 616K | -6% |
| EBITDA | DKK -86K | -1530% |
| Net profit | DKK -104K | +13% |
| Total assets | DKK 154K | -46% |
| Equity | DKK -452K | -30% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 1.104 | 1.278 | 535 | 1.123 | 786 | 779 | 1.154 | 1.148 | 807 | 438 | 656 | 616 |
| Staff expenses | -1.491 | -869 | -773 | -764 | -829 | -770 | -693 | -786 | -634 | -693 | -811 | -650 | -702 |
| EBITDA | -827 | 296 | 504 | -228 | 295 | 16 | 86 | 368 | 514 | 114 | -373 | 6 | -86 |
| Depreciation & amort. | -19 | 31 | -36 | -18 | -31 | -7 | -6 | -5 | -10 | -30 | -7 | -0 | -0 |
| EBIT | -846 | 265 | 468 | -246 | 264 | 10 | 80 | 363 | 504 | 84 | -380 | 6 | -86 |
| Net financials | -308 | -229 | -55 | -34 | -4 | -62 | -68 | -59 | -42 | -9 | 637 | -15 | -18 |
| Profit before tax | -1.154 | 36 | 413 | -280 | 260 | -53 | 12 | 305 | 461 | 75 | 257 | -9 | -104 |
| Tax | 65 | 125 | 5 | 135 | -0 | -0 | -0 | -0 | -0 | -0 | 4 | 110 | -0 |
| Net profit | -1.219 | -89 | 408 | -416 | 260 | -53 | 12 | 305 | 461 | 75 | 253 | -119 | -104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.182 | 713 | 590 | 298 | 804 | 340 | 386 | 480 | 837 | 991 | 343 | 284 | 154 |
| Equity | -1.445 | -1.534 | -1.126 | -1.542 | -1.282 | -1.335 | -1.323 | -1.019 | -557 | -482 | -229 | -348 | -452 |
| Long-term debt | 0 | 0 | 0 | 0 | 135 | 135 | 650 | 650 | 695 | 695 | 47 | 47 | 47 |
| Short-term debt | 2.627 | 1.556 | 1.222 | 1.524 | 1.951 | 1.539 | 1.059 | 848 | 699 | 778 | 525 | 585 | 560 |
| Total debt | 2.627 | 2.246 | 1.717 | 1.839 | 2.086 | 1.674 | 1.709 | 1.498 | 1.394 | 1.473 | 571 | 632 | 606 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 1987 | — | — |
ET | Audit | 1987 | — | — |
HH Audit | Audit | 1987 | — | — |
CB Management | Management | 1987 | — | — |
CC Management | Management | 1987 | — | — |
| Audit | 1987 | — | — | |
PE Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1992 | |
| Individual | 50.0% | 50.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Helle Berit Geer | Audit | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Hans Henrik Sattrup | Audit | 0 companies |
| Claus Bjørnbak | Management | 0 companies |
| Connie Carter | Management | 0 companies |
| SR, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Evald Johannessen | Board of Directors | 0 companies |
| Leo Henriksen | Board of Directors | 0 companies |
| Børge Christensen | Board of Directors | 0 companies |