| Revenue | DKK 74K | -89% |
| EBITDA | DKK -345K | -402% |
| Net profit | DKK -414K | -128% |
| Total assets | DKK 25M | +4% |
| Equity | DKK 17,6M | +7% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -70 | 232 | 552 | -734 | 352 | 368 | 507 | -91 | 697 | 1.337 | 410 | 671 | 74 |
| Staff expenses | -790 | -933 | -922 | -544 | -323 | -295 | -286 | -291 | -597 | -446 | -377 | -387 | -369 |
| EBITDA | -3 | -711 | 423 | -1.236 | 28 | -7 | 221 | -381 | 100 | 941 | 34 | 114 | -345 |
| Depreciation & amort. | 36 | -55 | -2 | -2 | -2 | -2 | -6 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -39 | -766 | 421 | -1.238 | 27 | -9 | 215 | -381 | 100 | 941 | 34 | 114 | -345 |
| Net financials | -3.158 | -566 | -739 | -287 | 292 | 1.208 | 1.734 | 1.632 | 1.790 | 2.227 | 118 | 1.483 | -197 |
| Profit before tax | -3.197 | -1.332 | -319 | -1.524 | 318 | 1.199 | 1.949 | 1.251 | 1.890 | 3.168 | 152 | 1.597 | -542 |
| Tax | -263 | -336 | -95 | -457 | -74 | -86 | 5 | -141 | -45 | -12 | -128 | 129 | -128 |
| Net profit | -2.935 | -996 | -224 | -1.067 | 393 | 1.285 | 1.943 | 1.392 | 1.934 | 3.180 | 280 | 1.468 | -414 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.963 | 23.104 | 26.521 | 18.482 | 19.071 | 18.424 | 22.670 | 22.797 | 24.475 | 26.604 | 24.410 | 23.945 | 25.017 |
| Equity | 4.440 | 3.295 | 5.771 | 4.704 | 5.097 | 6.382 | 8.325 | 9.717 | 11.651 | 14.831 | 15.111 | 16.479 | 17.624 |
| Long-term debt | 12.240 | 12.197 | 11.288 | 6.885 | 7.058 | 6.826 | 6.471 | 6.394 | 6.497 | 6.366 | 5.585 | 3.546 | 3.503 |
| Short-term debt | 5.282 | 7.612 | 9.463 | 6.893 | 6.917 | 5.216 | 7.874 | 6.686 | 6.326 | 5.407 | 3.713 | 3.920 | 3.890 |
| Total debt | 17.523 | 19.809 | 20.750 | 13.778 | 13.974 | 12.042 | 14.345 | 13.080 | 12.824 | 11.773 | 9.298 | 7.466 | 7.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1989 | — | — |
DR Management | Management | 1989 | — | — |
JO Management | Management | 1989 | — | — |
JM Management | Management | 1989 | — | — |
HL Management | Management | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Jørgen Ole Høgh Sørensen | Management | 0 companies |
| Jørgen Melgaard Jensen | Management | 0 companies |
| Helle Lokdam | Management | 0 companies |