| Revenue | DKK 215K | -53% |
| EBITDA | DKK 88K | +101% |
| Net profit | DKK -2,7M | -1395% |
| Total assets | DKK 4,5M | +47% |
| Equity | DKK -6M | -90% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 537 | 385 | 621 | 662 | 394 | 399 | 424 | 441 | 448 | 402 | 459 | 215 |
| Staff expenses | -379 | -409 | -447 | -449 | -447 | -443 | -443 | -442 | -435 | -434 | -415 | -128 |
| EBITDA | 158 | -24 | 174 | 213 | -53 | -44 | -18 | -2 | 13 | -32 | 44 | 88 |
| Depreciation & amort. | -338 | -338 | -338 | -338 | -338 | -338 | -338 | -338 | -338 | -338 | -338 | -338 |
| EBIT | -179 | -362 | -163 | -125 | -391 | -381 | -356 | -339 | -325 | -369 | -294 | -250 |
| Net financials | 512 | -178 | 50 | 1.614 | 766 | 260 | -86 | 69 | 588 | -477 | 114 | -1.948 |
| Profit before tax | 333 | -539 | -113 | 1.490 | 375 | -121 | -442 | -270 | 263 | -846 | -180 | -2.198 |
| Tax | 136 | -68 | -18 | -10 | -65 | -59 | -51 | 12 | 2 | -0 | -0 | 495 |
| Net profit | 197 | -472 | -95 | 1.499 | 440 | -62 | -392 | -282 | 261 | -846 | -180 | -2.693 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.051 | 5.732 | 5.611 | 7.824 | 8.487 | 8.179 | 7.779 | 3.425 | 3.682 | 3.088 | 3.095 | 4.542 |
| Equity | 1.186 | 714 | 619 | 2.118 | 2.559 | 2.496 | 2.105 | -2.391 | -2.130 | -2.976 | -3.156 | -5.987 |
| Long-term debt | 0 | 0 | 0 | 587 | 191 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.865 | 5.018 | 4.992 | 5.119 | 5.738 | 5.683 | 5.675 | 5.815 | 5.812 | 6.063 | 6.251 | 10.529 |
| Total debt | 4.865 | 5.018 | 4.992 | 5.706 | 5.929 | 5.683 | 5.675 | 5.815 | 5.812 | 6.063 | 6.251 | 10.529 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CJ Management | Management | 1991 | — | — |
AM | Audit | 1991 | — | — |
DR Management | Management | 1991 | — | — |
| Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Jensen | Management | 0 companies |
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |
| Revisorerne Hinnerup Erhvervspark, Registrerede Revisorer | Audit | 0 companies |