| Revenue | DKK 264K | -44% |
| EBITDA | DKK -260K | -2360% |
| Net profit | DKK -25K | -110% |
| Total assets | DKK 7,9M | +68% |
| Equity | DKK 4,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 406 | 629 | -69 | 328 | 644 | -19 | -27 | -24 | 442 | 908 | 147 | 73 | 473 | 264 |
| Staff expenses | -614 | -780 | -70 | -586 | -281 | -40 | -82 | -214 | -866 | -1.038 | -352 | -278 | -483 | -524 |
| EBITDA | -208 | -153 | -147 | -265 | 363 | 21 | -109 | -238 | -424 | -130 | -205 | -204 | -11 | -260 |
| Depreciation & amort. | 3 | -0 | -0 | -0 | -5 | -9 | -8 | -8 | -11 | -31 | -33 | -44 | -0 | -0 |
| EBIT | -211 | -153 | -147 | -265 | 358 | 12 | -117 | -246 | -436 | -161 | -238 | -248 | -11 | -260 |
| Net financials | -348 | 150 | 57 | -270 | 191 | 267 | 338 | 543 | -280 | 1.447 | -788 | -88 | 256 | 147 |
| Profit before tax | -559 | -3 | -91 | -536 | 549 | 279 | 220 | 297 | -716 | 1.286 | -1.026 | -336 | 246 | -113 |
| Tax | -129 | 27 | -13 | -114 | 119 | 72 | 24 | 68 | -155 | 276 | -227 | -77 | 4 | -88 |
| Net profit | -430 | -30 | -78 | -422 | 430 | 206 | 197 | 229 | -561 | 1.010 | -799 | -259 | 242 | -25 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.974 | 5.853 | 5.544 | 5.125 | 5.542 | 5.480 | 5.711 | 5.960 | 5.161 | 6.004 | 4.903 | 5.336 | 4.717 | 7.902 |
| Equity | 5.782 | — | 5.482 | 4.962 | 5.292 | 5.368 | 5.461 | 5.596 | 4.928 | 5.613 | 4.701 | 4.328 | 4.452 | 4.354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 0 | 0 | 0 |
| Short-term debt | 192 | 197 | 62 | 163 | 250 | 112 | 250 | 364 | 234 | 391 | 88 | 1.009 | 265 | 3.548 |
| Total debt | 192 | 197 | 62 | 163 | 250 | 112 | 250 | 364 | 234 | 391 | 201 | 1.009 | 265 | 3.548 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Arne Sthalfest | Audit | 0 companies |
| John Østergaard Petersen | Board of Directors | 0 companies |
| Andreas Dantoft Petersen | Board of Directors | 0 companies |
| Tine Dantoft | Chairman | 0 companies |