| Revenue | DKK -18K | -159% |
| EBITDA | DKK -20K | -170% |
| Net profit | DKK -28K | -342% |
| Total assets | DKK 95K | +2% |
| Equity | DKK -99K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.093 | -780 | 373 | 149 | 182 | 100 | 84 | -48 | -95 | 135 | 19 | 57 | 30 | -18 |
| Staff expenses | -362 | -430 | -302 | -166 | -91 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -1 | -2 |
| EBITDA | 731 | -301 | 71 | -17 | 91 | 101 | 84 | -48 | -95 | 135 | 19 | 57 | 28 | -20 |
| Depreciation & amort. | 25 | -25 | -111 | -100 | -34 | -20 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 706 | -326 | -41 | -118 | 57 | 81 | 84 | -48 | -95 | 135 | 19 | 57 | 28 | -20 |
| Net financials | -206 | -128 | 59 | -100 | 19 | -211 | 23 | 67 | -301 | -22 | -56 | -19 | -17 | -8 |
| Profit before tax | 500 | -198 | 18 | -218 | 76 | -131 | 107 | 18 | -397 | 113 | -37 | 38 | 12 | -28 |
| Tax | 127 | -0 | 1 | -0 | 4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 372 | -198 | 17 | -218 | 72 | -131 | 107 | 18 | -397 | 113 | -37 | 38 | 12 | -28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.375 | 1.988 | 2.013 | 1.988 | 1.946 | 1.751 | 481 | 514 | 154 | 130 | 135 | 159 | 93 | 95 |
| Equity | 9 | 334 | 351 | 133 | 205 | 75 | 182 | 200 | -197 | -83 | -120 | -82 | -70 | -99 |
| Long-term debt | 985 | -956 | 933 | 890 | 900 | 801 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.381 | -698 | 729 | 965 | 841 | 876 | 299 | 314 | 351 | 213 | 255 | 241 | 163 | 193 |
| Total debt | 2.366 | -1.654 | 1.662 | 1.855 | 1.741 | 1.676 | 299 | 314 | 351 | 213 | 255 | 241 | 163 | 193 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Management | Management | 2000 | — | — |
JS Management | Management | 2000 | — | — |
AB Founder | Founder | 1995 | — | — |
JW | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Per Hjort Jensen | Management | 0 companies |
| Jens Sund Mikkelsen | Management | 0 companies |
| Anders Buhl | Founder | 0 companies |
| John Winther Rasmussen | Audit | 0 companies |