| Revenue | DKK -273K | -202% |
| EBITDA | DKK -204K | +65% |
| Net profit | DKK -517K | +28% |
| Total assets | DKK 9,5M | -3% |
| Equity | DKK -156K | -143% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 433 | 530 | 483 | 562 | 196 | 504 | 492 | 360 | 70 | -133 | 267 | -273 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 292 | 527 | 483 | 562 | 646 | 1.704 | 492 | 360 | 282 | -133 | -585 | -204 |
| Depreciation & amort. | -31 | -31 | -31 | -31 | -31 | -0 | -0 | -0 | -56 | -7 | -7 | -7 |
| EBIT | 261 | 496 | 452 | 530 | 615 | 1.704 | 492 | 360 | 227 | -140 | -593 | -212 |
| Net financials | -2.379 | -442 | -438 | -494 | -447 | -644 | -342 | -319 | -340 | -286 | -327 | -447 |
| Profit before tax | -2.056 | 54 | 13 | 36 | 168 | 1.059 | 151 | 41 | -113 | -426 | -920 | -659 |
| Tax | 31 | 7 | -33 | 11 | 57 | 250 | 20 | -23 | -24 | -93 | -202 | -142 |
| Net profit | -2.087 | 47 | 46 | 25 | 111 | 809 | 131 | 64 | -89 | -333 | -719 | -517 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.201 | 8.091 | 8.018 | 8.253 | 8.517 | 9.812 | 9.962 | 9.924 | 10.314 | 10.449 | 9.776 | 9.488 |
| Equity | -1.353 | -1.306 | -1.260 | -1.235 | -1.124 | 1.236 | 1.367 | 1.430 | 1.341 | 1.080 | 361 | -156 |
| Long-term debt | 7.100 | 6.765 | 6.411 | 6.071 | 5.650 | 6.973 | 6.877 | 6.009 | 5.742 | 5.357 | 5.031 | 4.835 |
| Short-term debt | 2.164 | 2.336 | 2.603 | 3.142 | 3.659 | 1.022 | 1.117 | 1.906 | 2.675 | 3.551 | 4.124 | 4.692 |
| Total debt | 9.264 | 9.101 | 9.014 | 9.213 | 9.309 | 7.995 | 7.994 | 7.915 | 8.418 | 8.908 | 9.155 | 9.527 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GC Audit | Audit | 1989 | — | — |
RJ Management | Management | 1989 | — | — |
CB Founder | Founder | 1989 | — | — |
HK Audit | Audit | 1989 | — | — |
| Audit | 2011 | — | — | |
MN Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 33.3% | 2017 | |
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Gerda Christensen | Audit | 0 companies |
| Rigmor Jensen | Management | 0 companies |
| Christian Busk Nielsen | Founder | 0 companies |
| Henning Kræmmergaard | Audit | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Mads-Henrik Nørgaard Jensen | Chief Executive Officer | 0 companies |