| Revenue | DKK 127K | -73% |
| EBITDA | DKK -741K | +4% |
| Net profit | DKK -1,6M | -157% |
| Total assets | DKK 8,2M | -13% |
| Equity | DKK 6,8M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 290 | 126 | 212 | 327 | 406 | 427 | 235 | 467 | 206 | 647 | 300 | 586 | 463 | 127 |
| Staff expenses | -572 | -550 | -553 | -550 | -551 | -551 | -549 | -556 | -553 | -551 | -792 | -1.035 | -1.171 | -819 |
| EBITDA | -384 | -529 | -366 | -358 | -248 | -201 | -371 | -150 | -398 | 34 | -539 | -496 | -770 | -741 |
| Depreciation & amort. | -48 | -48 | 37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -431 | -577 | -403 | -358 | -248 | -201 | -371 | -150 | -398 | 34 | -539 | -496 | -770 | -741 |
| Net financials | -256 | 671 | 1.954 | 1.072 | -537 | 670 | -779 | 543 | 835 | 3.493 | 374 | 2.033 | 4.392 | -1.320 |
| Profit before tax | -688 | 94 | 1.551 | 715 | -785 | 469 | -1.151 | 393 | 436 | 3.528 | -165 | 1.537 | 3.623 | -2.061 |
| Tax | -170 | 24 | 389 | 171 | -172 | 104 | -253 | 87 | 79 | 772 | -36 | 357 | 797 | -451 |
| Net profit | -517 | 71 | 1.162 | 543 | -613 | 365 | -898 | 306 | 357 | 2.755 | -129 | 1.180 | 2.826 | -1.610 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.569 | 13.372 | 14.323 | 14.505 | 13.538 | 13.676 | 11.652 | 11.799 | 11.976 | 15.121 | 14.345 | 15.367 | 9.464 | 8.194 |
| Equity | 11.905 | 11.775 | 12.737 | 13.080 | 12.267 | 12.431 | 11.334 | 11.440 | 11.597 | 14.153 | 13.824 | 14.804 | 8.430 | 6.820 |
| Long-term debt | 1.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | 1.597 | 1.586 | 1.425 | 1.271 | 1.245 | 318 | 359 | 379 | 968 | 521 | 563 | 1.035 | 1.374 |
| Total debt | 1.665 | 1.597 | 1.586 | 1.425 | 1.271 | 1.245 | 318 | 359 | 379 | 968 | 521 | 563 | 1.035 | 1.374 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Audit | Audit | 2010 | — | — |
DS Founder | Founder | 1988 | — | — |
VS Founder | Founder | 1988 | — | — |
TS Management | Management | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bo Jørgensen | Audit | 0 companies |
| Doris Skov Nielsen | Founder | 0 companies |
| Verner Skov Nielsen | Founder | 0 companies |
| Thomas Skov Hansen | Management | 0 companies |