| Revenue | DKK 632K | -28% |
| EBITDA | DKK 24K | +130% |
| Net profit | DKK 17K | +121% |
| Total assets | DKK 60K | +57% |
| Equity | DKK 38K | +82% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 621 | 593 | 527 | 517 | 647 | 853 | 931 | 630 | 956 | 722 | 1.134 | 1.096 | 874 | 632 |
| Staff expenses | -440 | -465 | -328 | -356 | -528 | -622 | -641 | -684 | -779 | -743 | -1.168 | -1.059 | -950 | -608 |
| EBITDA | 12 | -22 | 12 | -5 | -38 | 28 | 24 | -54 | 177 | -21 | -34 | 37 | -80 | 24 |
| Depreciation & amort. | -11 | -11 | -11 | -11 | -12 | -16 | -16 | -21 | -21 | -21 | -12 | -19 | -3 | -0 |
| EBIT | 2 | -33 | 1 | -15 | -50 | 12 | 8 | -75 | 156 | -42 | -46 | 18 | -83 | 24 |
| Net financials | -0 | 0 | -0 | -1 | -0 | -0 | 0 | 0 | -0 | -1 | -2 | 0 | 0 | 0 |
| Profit before tax | 1 | -33 | 1 | -16 | -50 | 12 | 8 | -75 | 156 | -43 | -48 | 18 | -83 | 24 |
| Tax | 0 | -5 | 0 | -4 | -11 | 3 | 2 | 8 | 15 | -0 | -4 | -0 | -0 | 7 |
| Net profit | 1 | -27 | 0 | -12 | -39 | 9 | 6 | -83 | 141 | -43 | -44 | 18 | -83 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 236 | 190 | 184 | 169 | 165 | 189 | 155 | 113 | 259 | 183 | 124 | 149 | 38 | 60 |
| Equity | 178 | 151 | 151 | 139 | 100 | 109 | 115 | 32 | 173 | 130 | 86 | 104 | 21 | 38 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 32 | 25 | 26 | 65 | 80 | 40 | 76 | 66 | 50 | 39 | 45 | 17 | 22 |
| Total debt | 45 | 32 | 25 | 26 | 65 | 80 | 40 | 76 | 83 | 50 | 39 | 45 | 17 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JT Management | Management | 2000 | — | — |
HB Management | Management | 2000 | — | — |
| Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Torpe Kann | Management | 0 companies |
| Hans Birch Mogensen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |