| Revenue | DKK -73K | -396% |
| EBITDA | DKK -153K | -17% |
| Net profit | DKK -139K | -23% |
| Total assets | DKK 150K | -58% |
| Equity | DKK 89K | -69% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 251 | 961 | 491 | -42 | -97 | 63 | 15 | 0 | 725 | 53 | -85 | 318 | 25 | -73 |
| Staff expenses | -474 | -923 | -512 | -35 | -26 | -22 | -7 | -1 | -48 | -65 | -72 | -136 | -155 | -79 |
| EBITDA | -354 | 39 | -21 | -76 | -123 | 41 | 9 | 1 | 676 | -12 | -157 | 182 | -130 | -153 |
| Depreciation & amort. | 213 | -347 | -64 | -45 | -35 | -150 | -61 | -60 | -26 | -16 | -0 | -23 | -0 | -0 |
| EBIT | -568 | -309 | -84 | -121 | -158 | -109 | -52 | -58 | 650 | -28 | -157 | 159 | -130 | -153 |
| Net financials | 3 | 1 | -0 | -4 | -9 | -16 | -22 | -8 | -3 | -3 | -4 | -4 | -0 | 1 |
| Profit before tax | -468 | -308 | -85 | -125 | -167 | -124 | -74 | -66 | 647 | -31 | -161 | 155 | -131 | -152 |
| Tax | -154 | -40 | -0 | 90 | -0 | -0 | -0 | -0 | -0 | -0 | -30 | 36 | -17 | -13 |
| Net profit | -411 | -268 | -85 | -215 | -167 | -124 | -74 | -66 | 647 | -31 | -131 | 119 | -113 | -139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.558 | 1.733 | 724 | 564 | 414 | 291 | 162 | 86 | 677 | 589 | 889 | 522 | 356 | 150 |
| Equity | 1.157 | 792 | 660 | 396 | 179 | 55 | -19 | -86 | 561 | 531 | 400 | 461 | 289 | 89 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 402 | 941 | 65 | 169 | 235 | 237 | 182 | 172 | 116 | 59 | 489 | 57 | 67 | 61 |
| Total debt | 402 | 941 | 65 | 169 | 235 | 237 | 182 | 172 | 116 | 59 | 489 | 57 | 67 | 61 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM Unofficial title | Unofficial title | 2010 | — | — |
SS Management | Management | 1998 | — | — |
FH Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Malberg | Unofficial title | 0 companies |
| Steen Schierbeck | Management | 0 companies |
| Finn Helge Nielsen | Audit | 0 companies |