| Revenue | DKK 1,7M | -22% |
| EBITDA | DKK -140K | -456% |
| Net profit | DKK -189K | -1874% |
| Total assets | DKK 712K | -12% |
| Equity | DKK -157K | -586% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.940 | -2.124 | 1.855 | 1.953 | 2.081 | 2.114 | 1.724 | 1.600 | 1.442 | 1.574 | 1.923 | 2.338 | 2.185 | 1.696 |
| Staff expenses | -1.855 | -1.852 | -1.738 | -2.008 | -1.969 | -1.905 | -1.701 | -1.399 | -1.352 | -1.775 | -2.136 | -2.129 | -2.146 | -1.836 |
| EBITDA | 85 | -129 | 117 | -55 | 111 | 209 | 23 | 201 | 90 | -201 | -213 | 209 | 39 | -140 |
| Depreciation & amort. | 66 | -72 | -33 | -40 | -97 | -94 | -86 | -80 | -86 | -17 | -39 | -17 | -22 | -38 |
| EBIT | 19 | -200 | 84 | -95 | 15 | 115 | -63 | 121 | 4 | -217 | -252 | 192 | 18 | -179 |
| Net financials | -12 | -10 | -2 | -2 | -3 | -37 | -13 | -12 | -9 | -3 | -10 | -7 | -7 | -11 |
| Profit before tax | 7 | -73 | 82 | -97 | 12 | 77 | -76 | 109 | -5 | -221 | -261 | 185 | 11 | -189 |
| Tax | 4 | 59 | 20 | -0 | 13 | 12 | -10 | -2 | 1 | -55 | -57 | 112 | -0 | -0 |
| Net profit | 2 | -132 | 62 | -97 | -1 | 65 | -66 | 111 | -6 | -166 | -204 | 73 | 11 | -189 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.234 | 1.375 | 1.300 | 1.022 | 1.437 | 1.371 | 1.080 | 1.192 | 960 | 870 | 872 | 916 | 813 | 712 |
| Equity | 610 | 742 | 707 | 610 | 509 | 473 | 304 | 415 | 319 | 153 | -52 | 22 | 32 | -157 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 624 | -634 | 593 | 412 | 928 | 898 | 777 | 777 | 641 | 717 | 923 | 894 | 781 | 869 |
| Total debt | 624 | -634 | 593 | 412 | 928 | 898 | 777 | 777 | 641 | 717 | 923 | 894 | 781 | 869 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Lise Birgitte Anemone Andersen | Audit | 0 companies |