| Revenue | DKK 229K | -91% |
| EBITDA | DKK -717K | +9% |
| Net profit | DKK -793K | +10% |
| Total assets | DKK 648K | -7% |
| Equity | DKK -1,9M | -73% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 804 | 888 | 878 | 739 | 789 | 1.364 | 1.578 | 1.739 | 2.423 | 3.369 | 2.307 | 2.893 | 2.503 | 229 |
| Staff expenses | -801 | -675 | -452 | -589 | -606 | -634 | -1.174 | -1.271 | -2.002 | -3.076 | -2.120 | -2.266 | -2.630 | -946 |
| EBITDA | 3 | 213 | 425 | 150 | 184 | 552 | 404 | 468 | 358 | 258 | -174 | 50 | -788 | -717 |
| Depreciation & amort. | 88 | 85 | 55 | -122 | -37 | -0 | 2 | -84 | -186 | -145 | -119 | -81 | -76 | -54 |
| EBIT | -85 | 128 | 370 | 28 | 147 | 552 | 402 | 384 | 172 | 113 | -292 | -31 | -864 | -771 |
| Net financials | -37 | 0 | 0 | -11 | -6 | -3 | -1 | -5 | -14 | -11 | -368 | -45 | -27 | -24 |
| Profit before tax | -123 | 96 | 352 | 17 | 141 | 550 | 401 | 379 | 158 | 102 | -661 | -76 | -890 | -795 |
| Tax | -30 | 26 | 91 | 13 | 35 | 128 | 98 | 86 | 46 | 29 | 16 | -5 | -8 | -1 |
| Net profit | -93 | 71 | 261 | 4 | 106 | 422 | 303 | 293 | 112 | 73 | -677 | -71 | -883 | -793 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 685 | 592 | 612 | 438 | 483 | 981 | 1.240 | 1.321 | 1.875 | 1.647 | 605 | 997 | 698 | 648 |
| Equity | -307 | -237 | 24 | 28 | 135 | 556 | 660 | 750 | 704 | 662 | -133 | -204 | -1.086 | -1.880 |
| Long-term debt | 345 | 341 | 237 | 93 | 4 | 0 | 0 | 133 | 59 | 0 | 185 | 285 | 156 | 652 |
| Short-term debt | 647 | 488 | 342 | 294 | 317 | 424 | 574 | 408 | 1.088 | 972 | 537 | 905 | 1.629 | 1.876 |
| Total debt | 992 | 829 | 579 | 388 | 321 | 424 | 574 | 541 | 1.146 | 972 | 722 | 1.190 | 1.785 | 2.528 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1991 | — | — |
DR Management | Management | 1991 | — | — |
PK Audit | Audit | 1991 | — | — |
MB Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
M-10 Invest ApS | Company | 100.0% | 100.0% | 2025 |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 25.0% | 25.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Preben Kellerstrøm | Audit | 0 companies |
| Marc Bødskov Blauenfeldt | Management | 0 companies |