| Revenue | DKK 285K | -47% |
| EBITDA | DKK -91K | +90% |
| Net profit | DKK -118K | +90% |
| Total assets | DKK 3,3M | -25% |
| Equity | DKK 3,2M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.696 | -3.421 | -11.462 | -31 | -68 | 328 | 6 | -5.595 | -2.092 | 430 | 543 | 285 |
| Staff expenses | -1.193 | -2.773 | -794 | -819 | -774 | -754 | -678 | -377 | -366 | -396 | -475 | -250 |
| EBITDA | -3.036 | -6.353 | -12.438 | -1.041 | -1.148 | -631 | -1.271 | -5.869 | -3.659 | -597 | -952 | -91 |
| Depreciation & amort. | -620 | -839 | -526 | -250 | -299 | -265 | -171 | -190 | -180 | -151 | -238 | -0 |
| EBIT | -3.656 | -7.192 | -12.964 | -1.290 | -1.447 | -897 | -1.442 | -6.059 | -3.839 | -747 | -1.189 | -91 |
| Net financials | 2.403 | 1.811 | -189 | -62 | -209 | 213 | -43 | 47 | -254 | 69 | 34 | -27 |
| Profit before tax | -1.253 | -5.381 | -13.153 | -1.352 | -1.656 | -684 | -1.485 | -6.012 | -4.093 | -679 | -1.155 | -118 |
| Tax | -375 | -1.406 | -1.332 | 1.110 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -878 | -3.975 | -11.821 | -2.462 | -1.656 | -684 | -1.485 | -6.012 | -4.093 | -679 | -1.155 | -118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 46.300 | 42.058 | 29.929 | 27.065 | 25.002 | 23.808 | 21.940 | 15.694 | 11.068 | 5.921 | 4.372 | 3.292 |
| Equity | 43.052 | 38.077 | 26.159 | 23.649 | 21.943 | 21.209 | 19.672 | 13.607 | 9.461 | 4.583 | 3.371 | 3.196 |
| Long-term debt | 998 | 2.468 | 2.295 | 2.169 | 2.028 | 1.908 | 1.783 | 1.638 | 1.124 | 856 | 0 | 0 |
| Short-term debt | 621 | 1.291 | 1.474 | 1.247 | 1.030 | 691 | 485 | 449 | 483 | 483 | 1.001 | 96 |
| Total debt | 1.619 | 3.759 | 3.769 | 3.416 | 3.058 | 2.599 | 2.268 | 2.087 | 1.607 | 1.338 | 1.001 | 96 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Management | Management | 1989 | — | — |
LS Unofficial title | Unofficial title | 2023 | — | — |
GP Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Møller Rasmussen | Management | 0 companies |
| Lars Skals | Unofficial title | 0 companies |
| Gitte Pauli Frederiksen | Management | 0 companies |