| Revenue | DKK -168K | +93% |
| EBITDA | DKK -368K | -28% |
| Net profit | DKK -367K | -567% |
| Total assets | DKK 1,2M | -22% |
| Equity | DKK 1,2M | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 471 | 964 | 351 | 68 | 263 | -179 | -284 | -666 | -146 | -62 | -59 | -87 | -168 |
| Staff expenses | -852 | -695 | -751 | -56 | -8 | -236 | -13 | -84 | -311 | -521 | -188 | -130 | -200 | -200 |
| EBITDA | -666 | -224 | 213 | 295 | 60 | 27 | -165 | -368 | -976 | -667 | -250 | -190 | -287 | -368 |
| Depreciation & amort. | -52 | -52 | -52 | -52 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -718 | -275 | 161 | 243 | 14 | 27 | -165 | -368 | -976 | -667 | -250 | -190 | -287 | -368 |
| Net financials | -177 | -194 | -47 | -4 | -0 | 4 | -78 | 330 | 265 | 338 | -0 | -471 | 230 | 1 |
| Profit before tax | -895 | -470 | 114 | 239 | 14 | 31 | -243 | -38 | -712 | -330 | -251 | -661 | -57 | -367 |
| Tax | 143 | -18 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -37 | -2 | -0 |
| Net profit | -1.038 | -452 | 132 | 239 | 14 | 31 | -243 | -38 | -712 | -330 | -251 | -624 | -55 | -367 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.892 | 5.370 | 4.589 | 4.324 | 4.288 | 4.301 | 3.752 | 3.600 | 2.932 | 2.595 | 2.395 | 1.689 | 1.590 | 1.236 |
| Equity | 2.141 | 1.690 | 3.817 | 4.006 | 3.969 | 3.948 | 3.652 | 3.560 | 2.848 | 2.519 | 2.268 | 1.644 | 1.589 | 1.222 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.751 | 3.680 | 773 | 319 | 319 | 353 | 100 | 40 | 83 | 76 | 127 | 44 | 1 | 13 |
| Total debt | 2.751 | 3.680 | 773 | 319 | 319 | 353 | 100 | 40 | 83 | 76 | 127 | 44 | 1 | 13 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1997 | — | — | |
| Chairman | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Pernille Friis-Hansen | Board of Directors | 0 companies |
| Flemming Birkholm Pedersen | Board of Directors | 0 companies |
| Marianne Sø Thrane | Board of Directors | 0 companies |
| Philip Thrane | Chairman | 0 companies |