| Revenue | DKK -189K | -160% |
| EBITDA | DKK -493K | -19097% |
| Net profit | DKK -657K | -3636% |
| Total assets | DKK 716K | -10% |
| Equity | DKK -5,4M | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 896 | 950 | 1.001 | 916 | 848 | 665 | 493 | 151 | 52 | 102 | 45 | 118 | 315 | -189 |
| Staff expenses | -751 | -721 | -743 | -756 | -809 | -852 | -765 | -603 | -376 | -728 | -802 | -790 | -318 | -304 |
| EBITDA | 145 | 228 | 257 | 160 | 39 | -187 | -273 | -452 | -323 | -626 | -757 | -672 | -3 | -493 |
| Depreciation & amort. | 10 | -15 | -15 | -15 | -15 | -15 | -10 | -10 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 135 | 213 | 242 | 145 | 24 | -202 | -282 | -461 | -323 | -626 | -757 | -672 | -3 | -493 |
| Net financials | -129 | 50 | 50 | -71 | 33 | 8 | 17 | -8 | -71 | -5 | 97 | -54 | 21 | -164 |
| Profit before tax | 6 | 264 | 293 | 74 | 58 | -194 | -265 | -469 | -394 | -631 | -659 | -725 | 19 | -657 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 6 | 264 | 293 | 74 | 58 | -194 | -265 | -469 | -394 | -631 | -659 | -725 | 19 | -657 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 786 | 563 | 790 | 737 | 665 | 466 | 424 | 254 | 277 | 296 | 519 | 553 | 794 | 716 |
| Equity | -2.077 | -1.813 | -1.520 | -1.446 | -1.389 | -1.583 | -1.848 | -2.317 | -2.711 | -3.343 | -4.002 | -4.727 | -4.709 | -5.366 |
| Long-term debt | 2.327 | 2.066 | 1.754 | 1.723 | 1.630 | 1.678 | 1.747 | 1.837 | 1.935 | 2.056 | 2.173 | 2.518 | 2.518 | 2.680 |
| Short-term debt | 536 | 309 | 557 | 461 | 423 | 370 | 525 | 734 | 1.053 | 1.583 | 2.348 | 2.762 | 2.985 | 3.402 |
| Total debt | 2.862 | 2.375 | 2.311 | 2.184 | 2.053 | 2.049 | 2.272 | 2.571 | 2.988 | 3.639 | 4.521 | 5.281 | 5.503 | 6.082 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Management | Management | 2000 | — | — |
CE | Audit | 2000 | — | — |
AN Management | Management | 2000 | — | — |
TJ Management | Management | 2001 | — | — |
GA Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
JO Audit | Audit | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| Anders Nilsson | Management | 0 companies |
| Tommy Jansson | Management | 0 companies |
| Gunnar Axelsson | Chief Executive Officer | 0 companies |
| Jan Ole Buch | Audit | 0 companies |