| Revenue | DKK 453K | -24% |
| EBITDA | DKK -280K | -31% |
| Net profit | DKK -309K | -30% |
| Total assets | DKK 433K | -6% |
| Equity | DKK -655K | -89% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.512 | 1.092 | 930 | 989 | 901 | 765 | 1.067 | 1.040 | 1.156 | 1.309 | 1.193 | 768 | 596 | 453 |
| Staff expenses | -1.062 | -1.073 | -877 | -1.013 | -989 | -843 | -1.033 | -974 | -832 | -839 | -1.281 | -1.123 | -810 | -733 |
| EBITDA | 201 | 19 | 53 | -24 | -87 | -78 | 34 | 66 | 324 | 470 | -88 | -356 | -214 | -280 |
| Depreciation & amort. | -36 | -41 | -43 | -54 | -38 | -28 | -18 | -18 | -12 | -9 | -9 | -9 | -8 | -3 |
| EBIT | 165 | -22 | 10 | -78 | -125 | -107 | 16 | 47 | 313 | 461 | -97 | -364 | -222 | -282 |
| Net financials | -11 | -27 | -26 | -14 | -23 | -31 | -30 | -28 | -15 | -16 | -14 | -15 | -16 | -26 |
| Profit before tax | 153 | -41 | -3 | -73 | -148 | -138 | -14 | 20 | 298 | 445 | -111 | -379 | -237 | -309 |
| Tax | 14 | 4 | 7 | 10 | -0 | -0 | -0 | -0 | 2 | 101 | -22 | 18 | -0 | -0 |
| Net profit | 139 | -45 | -9 | -83 | -148 | -138 | -14 | 20 | 295 | 344 | -89 | -397 | -237 | -309 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 461 | 492 | 404 | 400 | 340 | 309 | 388 | 320 | 652 | 1.043 | 852 | 429 | 462 | 433 |
| Equity | 154 | 110 | 100 | 18 | -130 | -268 | -282 | -262 | 33 | 377 | 288 | -109 | -347 | -655 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 286 | 365 | 294 | 383 | 470 | 577 | 670 | 582 | 616 | 662 | 564 | 538 | 808 | 1.088 |
| Total debt | 286 | 365 | 294 | 383 | 470 | 577 | 670 | 582 | 616 | 662 | 564 | 538 | 808 | 1.088 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JD Founder | Founder | 1994 | — | — |
MB Founder | Founder | 1994 | — | — |
EK Founder | Founder | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Due Johansen | Founder | 0 companies |
| Michael Busch Hansen | Founder | 0 companies |
| Erik Kreiberg Andersen | Founder | 0 companies |