| Revenue | DKK -305K | -14% |
| EBITDA | DKK -888K | +10% |
| Net profit | DKK -4,7M | -1232% |
| Total assets | DKK 17,1M | -22% |
| Equity | DKK 17,1M | -22% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -493 | -912 | -1.126 | -42 | -10 | -469 | 973 | -409 | -153 | -279 | -497 | -301 | -355 | -305 |
| Staff expenses | -1.289 | -1.787 | -2.225 | -945 | -403 | -316 | -336 | -464 | -722 | -845 | -998 | -700 | -629 | -583 |
| EBITDA | -1.782 | -2.700 | -3.351 | -1.006 | -413 | -2.609 | 637 | -915 | -884 | -1.124 | -1.495 | -1.001 | -984 | -888 |
| Depreciation & amort. | -163 | -92 | -240 | -6 | -46 | -96 | -94 | -93 | -91 | -91 | -44 | -0 | -0 | -0 |
| EBIT | -1.945 | -2.791 | -3.591 | -1.011 | -459 | -2.705 | 543 | -1.009 | -975 | -1.215 | -1.539 | -1.001 | -984 | -888 |
| Net financials | -9.417 | 2.720 | 2.655 | 2.598 | 1.448 | 2.058 | 1.366 | 767 | -1.275 | 6.371 | 3.306 | 954 | 1.407 | -3.809 |
| Profit before tax | -6.363 | 270 | -918 | 1.587 | 988 | -647 | 1.909 | -242 | -2.251 | 5.156 | 1.767 | -47 | 423 | -4.697 |
| Tax | 278 | 171 | -368 | -0 | -0 | -0 | -0 | -0 | 17 | 4 | 354 | 13 | 8 | -0 |
| Net profit | -6.641 | 99 | -550 | 1.587 | 988 | -647 | 1.909 | -242 | -2.268 | 5.152 | 1.413 | -60 | 415 | -4.697 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 26.727 | 27.235 | 27.350 | 27.664 | 39.699 | 21.922 | 22.799 | 21.942 | 19.962 | 25.173 | 25.181 | 24.347 | 21.832 | 17.103 |
| Equity | 21.561 | 21.660 | 21.010 | 22.597 | 23.086 | 21.689 | 22.598 | 21.856 | 19.589 | 24.740 | 24.653 | 24.093 | 21.758 | 17.061 |
| Long-term debt | 0 | 2.500 | 2.500 | 2.500 | 13.882 | 0 | 0 | 0 | 0 | 0 | 322 | 0 | 0 | 0 |
| Short-term debt | 5.167 | 3.075 | 3.840 | 2.566 | 2.732 | 234 | 201 | 86 | 374 | 433 | 205 | 254 | 73 | 42 |
| Total debt | 5.167 | 5.575 | 6.340 | 5.066 | 16.614 | 234 | 201 | 86 | 374 | 433 | 527 | 254 | 73 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CK Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 1999 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Kjær Poulsen | Audit | 0 companies |
| Marina Gundelach | Board of Directors | 0 companies |
| Ebbe Dalskov | Board of Directors | 0 companies |
| Pernille Gundelach | Board of Directors | 0 companies |
| Stephanie Gundelach | Board of Directors | 0 companies |