| Revenue | DKK 394K | +113% |
| EBITDA | DKK -565K | +76% |
| Net profit | DKK -277K | +88% |
| Total assets | DKK 4,1M | -4% |
| Equity | DKK 3,7M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 197 | -74 | 264 | -97 | -290 | -283 | 276 | -68 | -9 | -191 | -189 | 185 | 394 |
| Staff expenses | -313 | -345 | -465 | -414 | -420 | -279 | -678 | -302 | -738 | -832 | -939 | -1.377 | -959 |
| EBITDA | -274 | -438 | -201 | -463 | -710 | -573 | -2.590 | -565 | -747 | -976 | -1.163 | -2.379 | -565 |
| Depreciation & amort. | 43 | -10 | -5 | -0 | -21 | -33 | -36 | -14 | -39 | 24 | -14 | -11 | -11 |
| EBIT | -317 | -449 | -207 | -463 | -731 | -606 | -2.625 | -579 | -786 | -1.000 | -1.178 | -2.390 | -576 |
| Net financials | 902 | 1.345 | 1.657 | 1.289 | 878 | 6.728 | 139 | 514 | 3.106 | 1.390 | -341 | 66 | 299 |
| Profit before tax | 585 | 897 | 1.451 | 825 | 147 | 6.122 | -2.486 | -65 | 2.320 | 391 | -1.519 | -2.324 | -277 |
| Tax | -56 | -74 | -58 | 49 | -154 | -92 | 32 | 15 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 641 | 970 | 1.509 | 777 | 301 | 6.214 | -2.519 | -80 | 2.320 | 391 | -1.519 | -2.324 | -277 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.677 | 6.550 | 7.213 | 8.165 | 6.463 | 12.046 | 8.756 | 7.942 | 9.383 | 9.439 | 6.764 | 4.327 | 4.140 |
| Equity | 5.546 | 5.332 | 6.298 | 7.075 | 5.348 | 11.401 | 8.103 | 6.436 | 8.756 | 8.959 | 6.277 | 3.916 | 3.685 |
| Long-term debt | 220 | 204 | 0 | 0 | 0 | 0 | 0 | 12 | 69 | 0 | 0 | 0 | 0 |
| Short-term debt | 912 | 1.014 | 915 | 1.017 | 1.039 | 645 | 653 | 1.494 | 559 | 480 | 487 | 411 | 454 |
| Total debt | 1.131 | 1.218 | 915 | 1.017 | 1.039 | 645 | 653 | 1.506 | 628 | 480 | 487 | 411 | 454 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — | |
GR Management | Management | 1988 | — | — |
WF | Audit | 1988 | — | — |
IH Management | Management | 1997 | — | — |
JS Management | Management | 1988 | — | — |
JN Management | Management | 1988 | — | — |
NE Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Gregers Rolighed Lauridsen | Management | 0 companies |
| Willi Fonnesbæk Rasmussen | Audit | 0 companies |
| Irene Højlund Thomsen | Management | 0 companies |
| Jens Schwarz-Rosman | Management | 0 companies |
| Jens Nørskov | Management | 0 companies |
| Niels Erik Garde Kongshaug | Management | 0 companies |