| Revenue | DKK -5,7M | -205% |
| EBITDA | DKK -12,5M | -1071% |
| Net profit | DKK -10M | -1152% |
| Total assets | DKK 25,6M | -13% |
| Equity | DKK 2,4M | -63% |
| Employees | 13 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.233 | 869 | 4.595 | 5.438 | -5.699 |
| Staff expenses | -3.415 | -3.274 | -4.424 | -3.991 | -6.810 |
| EBITDA | -2.181 | -2.497 | -561 | 1.290 | -12.531 |
| Depreciation & amort. | -296 | -297 | -291 | -294 | -349 |
| EBIT | -2.478 | -2.795 | -852 | 996 | -12.880 |
| Net financials | -327 | -166 | -956 | -190 | -246 |
| Profit before tax | -2.804 | -2.961 | -1.107 | 808 | -13.128 |
| Tax | 88 | -660 | -665 | -139 | -3.160 |
| Net profit | -2.892 | -2.301 | -442 | 947 | -9.968 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 27.602 | 26.964 | 23.953 | 29.449 | 25.614 |
| Equity | 8.131 | 5.830 | 5.388 | 6.336 | 2.368 |
| Long-term debt | 355 | 308 | 275 | 229 | 463 |
| Short-term debt | 18.068 | 19.789 | 17.177 | 21.772 | 22.783 |
| Total debt | 18.423 | 20.097 | 17.452 | 22.001 | 23.246 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
FR Management | Management | 2000 |
| Former (3) | ||
PB Management | Management | 2000 – 2000 |
| Audit | 2003 – 2003 | |
HA Audit | Audit | 2000 – 2000 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Revisionsfirmaet Sjølin & Rasmussen I/S | Audit | 0 companies |
| Flemming Ravn | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |