| Revenue | DKK 332K | -60% |
| EBITDA | DKK -274K | -271% |
| Net profit | DKK -318K | -497% |
| Total assets | DKK 2,3M | -21% |
| Equity | DKK 2,2M | -17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.281 | 1.587 | 1.510 | 1.008 | 1.767 | 1.527 | 1.770 | 2.073 | 1.040 | 1.024 | 980 | 1.233 | 835 | 332 |
| Staff expenses | -974 | -862 | -847 | -684 | -1.015 | -1.143 | -1.311 | -1.085 | -849 | -829 | -800 | -929 | -674 | -606 |
| EBITDA | 274 | 83 | -302 | 325 | 751 | 384 | 459 | 988 | 191 | 195 | 180 | 304 | 160 | -274 |
| Depreciation & amort. | -102 | -105 | -90 | -84 | -49 | -40 | -35 | -90 | -117 | -98 | -139 | -139 | -77 | -49 |
| EBIT | 172 | -22 | -393 | 240 | 703 | 344 | 424 | 898 | 74 | 97 | 41 | 165 | 83 | -324 |
| Net financials | -10 | -5 | -2 | -2 | -1 | -5 | -6 | -6 | -15 | -16 | -19 | -6 | 22 | 7 |
| Profit before tax | 162 | -27 | -395 | 238 | 702 | 338 | 417 | 892 | 59 | 80 | 22 | 159 | 105 | -316 |
| Tax | 43 | -4 | 12 | -0 | 123 | 75 | 77 | 196 | 22 | 21 | 9 | 44 | 25 | 2 |
| Net profit | 119 | -23 | -407 | 238 | 579 | 264 | 340 | 695 | 36 | 59 | 13 | 115 | 80 | -318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.925 | 1.619 | 1.158 | 1.387 | 2.032 | 2.149 | 2.937 | 3.691 | 2.875 | 3.033 | 2.784 | 3.067 | 2.957 | 2.338 |
| Equity | 1.263 | 1.191 | 735 | 922 | 1.501 | 1.713 | 2.000 | 2.596 | 2.577 | 2.580 | 2.579 | 2.649 | 2.668 | 2.215 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 662 | 428 | 424 | 465 | 531 | 436 | 936 | 1.095 | 298 | 453 | 204 | 418 | 289 | 123 |
| Total debt | 662 | 428 | 424 | 465 | 531 | 436 | 936 | 1.095 | 298 | 453 | 204 | 418 | 289 | 123 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1988 | — | — |
JB Management | Management | 1988 | — | — |
NP Audit | Audit | 1988 | — | — |
PE Management | Management | 1988 | — | — |
PI Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| Jan Bredahl Wind | Management | 0 companies |
| Niels Peter Hansen | Audit | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Paul Ingo Bredahl Wind | Management | 0 companies |