| Revenue | DKK -295K | +7162% |
| EBITDA | DKK -324K | -7375% |
| Net profit | DKK -324K | -843% |
| Total assets | DKK 242K | -9% |
| Equity | DKK -1M | -47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 251 | 421 | 357 | 274 | 221 | 234 | 227 | 376 | 75 | 131 | 74 | -36 | -4 | -295 |
| Staff expenses | -139 | -319 | -308 | -287 | -246 | -140 | -139 | -252 | -277 | -296 | -285 | -59 | -0 | -0 |
| EBITDA | 111 | 61 | 49 | -12 | -25 | 94 | 88 | 123 | -202 | -165 | -211 | -95 | -4 | -324 |
| Depreciation & amort. | 40 | 78 | 78 | -38 | -39 | -39 | -7 | -11 | -19 | -36 | -0 | -37 | -29 | -0 |
| EBIT | 71 | -17 | -28 | -50 | -63 | 55 | 81 | 112 | -221 | -200 | -211 | -132 | -33 | -324 |
| Net financials | -5 | -6 | -8 | -18 | -0 | -2 | -1 | -0 | 4 | -2 | 2 | -0 | -1 | 0 |
| Profit before tax | 66 | -23 | -37 | -68 | -63 | 54 | 80 | 112 | -217 | -202 | -209 | -132 | -34 | -324 |
| Tax | 6 | 38 | -0 | -41 | -0 | -0 | 18 | -0 | -0 | 18 | -0 | 14 | -0 | -0 |
| Net profit | 60 | -61 | -37 | -27 | -63 | 54 | 62 | 112 | -217 | -220 | -209 | -146 | -34 | -324 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 310 | 412 | 345 | 368 | 279 | 350 | 330 | 441 | 437 | 374 | 375 | 288 | 266 | 242 |
| Equity | 99 | 38 | 2 | -25 | -89 | -35 | 27 | 139 | -78 | -299 | -508 | -655 | -689 | -1.013 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 365 | 334 | 393 | 368 | 385 | 303 | 302 | 515 | 673 | 883 | 942 | 955 | 1.255 |
| Total debt | 211 | 365 | 334 | 393 | 368 | 385 | 303 | 302 | 515 | 673 | 883 | 942 | 955 | 1.255 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
US Management | Management | 1996 | — | — |
ET | Audit | 1996 | — | — |
AK Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1996 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Ulf Svejgaard Poulsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Allan Kyed | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |