| Revenue | DKK -162K | -101% |
| EBITDA | DKK -223K | -101% |
| Net profit | DKK 9K | -100% |
| Total assets | DKK 17,3M | -14% |
| Equity | DKK 13,9M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 347 | 505 | 474 | 160 | 584 | 130 | -128 | -51 | 22 | -13 | -227 | 194 | 15.534 | -162 |
| Staff expenses | -574 | -539 | -550 | -627 | -562 | -452 | -373 | -268 | -301 | -327 | -318 | -182 | -315 | -60 |
| EBITDA | -227 | -34 | -76 | -466 | 22 | -316 | -501 | -319 | -280 | -339 | -546 | 12 | 15.219 | -223 |
| Depreciation & amort. | -31 | -31 | -31 | -0 | -0 | 3 | -38 | -38 | -38 | -38 | -38 | -0 | -20 | -10 |
| EBIT | -258 | -65 | -107 | -466 | 22 | -319 | -539 | -357 | -318 | -377 | -584 | 12 | 15.199 | -233 |
| Net financials | 266 | 96 | 176 | 5 | -10 | -10 | -16 | -23 | -28 | -4 | -3 | -3 | -193 | 249 |
| Profit before tax | 9 | 31 | 70 | -462 | 11 | -329 | -556 | -380 | -346 | -381 | -586 | 9 | 15.006 | 16 |
| Tax | -1 | 12 | 7 | -0 | -0 | -0 | -0 | -0 | -7 | -23 | -27 | -17 | 2.568 | 8 |
| Net profit | 10 | 19 | 63 | -462 | 11 | -329 | -556 | -380 | -339 | -358 | -560 | 26 | 12.438 | 9 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.509 | 2.807 | 3.184 | 2.812 | 2.944 | 2.536 | 2.084 | 2.164 | 2.026 | 1.499 | 1.447 | 1.550 | 20.196 | 17.344 |
| Equity | 2.608 | 2.627 | 2.623 | 2.162 | 2.173 | 1.843 | 1.288 | 907 | 568 | 810 | 250 | 276 | 13.842 | 13.850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 901 | 180 | 561 | 650 | 771 | 692 | 796 | 1.257 | 1.458 | 689 | 1.197 | 1.275 | 6.354 | 3.494 |
| Total debt | 901 | 180 | 561 | 650 | 771 | 692 | 796 | 1.257 | 1.458 | 689 | 1.197 | 1.275 | 6.354 | 3.494 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GT Founder | Founder | 1988 | — | — |
TM Founder | Founder | 1988 | — | — |
FM Management | Management | 1988 | — | — |
MK Audit | Audit | 1988 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1988 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAGE 1 ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Gurli Tyron | Founder | 0 companies |
| Thomas Monberg | Founder | 0 companies |
| Finn Manø Juul | Management | 0 companies |
| Mogens Kibsgaard | Audit | 0 companies |
| Henrik Halkjær | Board of Directors | 0 companies |
| Henning Peter Manø Juul | Board of Directors | 0 companies |
| Michela Lykke Juul Tyron | Chairman | 0 companies |
| Niels Nørgaard | Board of Directors | 0 companies |
| Helle Renneke | Board of Directors | 0 companies |