| Revenue | DKK -60K | +32% |
| EBITDA | DKK -972K | -10% |
| Net profit | DKK -1,6M | -405% |
| Total assets | DKK 43,8M | -1% |
| Equity | DKK 36,2M | -5% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 30.916 | 57.074 | -75 | 224 | 179 | -53 | -75 | -67 | -58 | -43 | -46 | -60 |
| Staff expenses | -25.314 | -20.539 | -1.225 | -1.085 | -1.131 | -1.154 | -1.077 | -970 | -897 | -693 | -841 | -912 |
| EBITDA | 5.602 | 36.535 | -1.300 | -861 | -952 | -1.207 | -1.151 | -1.037 | -955 | -736 | -887 | -972 |
| Depreciation & amort. | -3.706 | -3.479 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1.897 | 33.056 | -1.300 | -861 | -952 | -1.207 | -1.151 | -1.037 | -955 | -736 | -887 | -972 |
| Net financials | 547 | 271 | 1.803 | 3.363 | 1.099 | -3.797 | 5.836 | 1.829 | 3.595 | -2.816 | 1.455 | -633 |
| Profit before tax | 2.444 | 33.328 | 503 | 2.502 | 148 | -5.004 | 4.684 | 792 | 2.640 | -3.551 | 568 | -1.605 |
| Tax | 577 | 8.223 | 104 | 403 | 33 | -1 | 151 | 151 | 416 | 24 | 34 | 22 |
| Net profit | 1.867 | 25.104 | 399 | 2.100 | 114 | -5.004 | 4.534 | 640 | 2.224 | -3.575 | 534 | -1.627 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 29.383 | 65.204 | 67.481 | 67.147 | 70.612 | 63.434 | 55.131 | 41.068 | 43.457 | 39.965 | 44.167 | 43.812 |
| Equity | 21.946 | 45.952 | 47.385 | 49.383 | 49.394 | 40.175 | 40.663 | 40.469 | 42.693 | 38.295 | 37.976 | 36.227 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 7.407 | 19.252 | 20.096 | 17.764 | 21.218 | 23.260 | 14.468 | 599 | 764 | 1.670 | 6.191 | 7.586 |
| Total debt | 7.407 | 19.252 | 20.096 | 17.764 | 21.218 | 23.260 | 14.468 | 599 | 764 | 1.670 | 6.191 | 7.586 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Maryann Saxkjær Andersen | Board of Directors | 0 companies |
| Bo Bay Hougaard | Board of Directors | 0 companies |