| Revenue | DKK -142K | -121% |
| EBITDA | DKK -463K | -677% |
| Net profit | DKK -546K | -421% |
| Total assets | DKK 654K | -66% |
| Equity | DKK 496K | -60% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Revenue | 774 | 821 | 630 | 666 | -142 |
| Staff expenses | -735 | -717 | -717 | -725 | -321 |
| EBITDA | 39 | 104 | -87 | -60 | -463 |
| Depreciation & amort. | -10 | -14 | -63 | -60 | -0 |
| EBIT | 28 | 90 | -150 | -120 | -463 |
| Net financials | -13 | -32 | -17 | -15 | -15 |
| Profit before tax | 15 | 58 | -167 | -134 | -478 |
| Tax | 4 | 13 | -37 | -29 | 68 |
| Net profit | 11 | 46 | -130 | -105 | -546 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|
| Total assets | 2.015 | 2.244 | 2.082 | 1.927 | 654 |
| Equity | 1.753 | 1.648 | 1.368 | 1.241 | 496 |
| Long-term debt | 0 | 170 | 127 | 83 | 0 |
| Short-term debt | 262 | 423 | 588 | 603 | 159 |
| Total debt | 262 | 594 | 714 | 685 | 159 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
BS Management | Management | 1992 – 2000 |
SS Management | Management | 1992 – 1993 |
IL Management | Management | 2000 – 2003 |
PE | Audit | 2000 – 2004 |
| Name | Role | Member since |
|---|---|---|
| Former (4) | ||
| Board of Directors | 2003 – 2006 | |
| Board of Directors | 2006 – 2024 | |
| Board of Directors | 2024 – 2024 | |
| Board of Directors | 2003 – 2024 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2006 | |
| Individual | 100% | 100% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Skov Larsen | Management | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Inge Lise Klausen | Management | 0 companies |
| Peter Elgaard Jakobsen | Audit | 0 companies |
| Benny Rita Nielsen | Board of Directors | 0 companies |
| Dan Karlov Nielsen | Board of Directors | 0 companies |
| Birger Karlov Nielsen | Board of Directors | 0 companies |
| Hans Ole Sørensen | Board of Directors | 0 companies |