| Revenue | DKK 86K | +4% |
| EBITDA | DKK 42K | +3% |
| Net profit | DKK 2K | +814% |
| Total assets | DKK 307K | -9% |
| Equity | DKK 186K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 254 | 173 | 268 | 226 | 221 | 210 | 188 | 177 | 141 | 124 | 83 | 86 |
| Staff expenses | -207 | -146 | -209 | -201 | -197 | -206 | -194 | -182 | -140 | -89 | -42 | -44 |
| EBITDA | 9 | 28 | 59 | 25 | 24 | 5 | -6 | -5 | 1 | 35 | 41 | 42 |
| Depreciation & amort. | -10 | -25 | -32 | -4 | -0 | -0 | -0 | -0 | -0 | -35 | -36 | -37 |
| EBIT | -1 | 3 | 27 | 21 | 24 | 5 | -6 | -5 | 1 | -0 | 5 | 6 |
| Net financials | 3 | -3 | 3 | 6 | 6 | 8 | 7 | 7 | 6 | 2 | -5 | -4 |
| Profit before tax | 2 | -0 | 30 | 27 | 31 | 13 | 1 | 2 | 8 | 2 | 0 | 2 |
| Tax | 0 | -0 | 8 | 7 | 7 | 3 | 1 | 1 | 1 | 1 | 0 | 0 |
| Net profit | 1 | -0 | 22 | 20 | 24 | 10 | 1 | 1 | 6 | 2 | 0 | 2 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 303 | 246 | 238 | 289 | 334 | 286 | 268 | 275 | 212 | 396 | 338 | 307 |
| Equity | 154 | 154 | 176 | 197 | 220 | 230 | 231 | 232 | 182 | 184 | 184 | 186 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 148 | 91 | 62 | 92 | 114 | 56 | 38 | 43 | 30 | 212 | 154 | 121 |
| Total debt | 148 | 91 | 62 | 92 | 114 | 56 | 38 | 43 | 30 | 212 | 154 | 121 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2000 | — | — |
EB Management | Management | 2000 | — | — |
LN Management | Management | 2000 | — | — |
LN Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Feld Holmgaard Kristensen | Management | 0 companies |
| Esper Boel Baltsersen | Management | 0 companies |
| Lars Norgren Kopp | Management | 0 companies |
| Laurits Nielsen | Management | 0 companies |