| Revenue | DKK -96K | -361% |
| EBITDA | DKK -96K | -361% |
| Net profit | DKK -87K | -706% |
| Total assets | DKK 322K | -21% |
| Equity | DKK 218K | -29% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 421 | 283 | 234 | 414 | 238 | 130 | 120 | -129 | 1 | 363 | 128 | -136 | 37 | -96 |
| Staff expenses | -487 | -347 | -447 | -413 | -295 | -80 | -5 | -0 | -0 | -23 | -2 | -0 | -0 | -0 |
| EBITDA | -66 | -65 | -212 | 1 | -57 | 50 | 125 | -129 | 1 | 340 | 126 | -136 | 37 | -96 |
| Depreciation & amort. | -9 | -9 | -9 | -9 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -10 | -12 | -12 |
| EBIT | -75 | -73 | -221 | -8 | -66 | 50 | 125 | -129 | 1 | 340 | 126 | -146 | 24 | -108 |
| Net financials | 1 | 2 | -0 | 0 | -0 | -1 | -1 | -0 | -0 | -15 | -20 | -6 | -6 | -4 |
| Profit before tax | -74 | -72 | -221 | -8 | -66 | 49 | 124 | -129 | 0 | 325 | 106 | -152 | 19 | -112 |
| Tax | -18 | -17 | -44 | -2 | 83 | -0 | -0 | -0 | -0 | -14 | 23 | -33 | 4 | -25 |
| Net profit | -57 | -55 | -177 | -6 | -149 | 49 | 124 | -129 | 0 | 339 | 83 | -119 | 14 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.028 | 617 | 489 | 371 | 270 | 330 | 322 | 121 | 136 | 767 | 656 | 423 | 406 | 322 |
| Equity | 554 | 499 | 322 | 315 | 166 | 215 | 287 | 103 | 104 | 443 | 469 | 291 | 305 | 218 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 474 | 118 | 167 | 56 | 104 | 36 | 35 | 18 | 32 | 324 | 187 | 132 | 101 | 104 |
| Total debt | 474 | 118 | 167 | 56 | 104 | 115 | 35 | 18 | 32 | 324 | 187 | 132 | 101 | 104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FJ Management | Management | 1988 | — | — |
KE Audit | Audit | 1988 | — | — |
CB Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Jakobsen | Management | 0 companies |
| Karl Erik Karlsen | Audit | 0 companies |
| Claus Bach Algren | Founder | 0 companies |