| Revenue | DKK 724K | -10% |
| EBITDA | DKK -25K | -127% |
| Net profit | DKK -63K | -299% |
| Total assets | DKK 329K | -26% |
| Equity | DKK 176K | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 663 | 546 | 726 | 871 | 511 | 589 | 671 | 872 | 751 | 799 | 714 | 588 | 803 | 724 |
| Staff expenses | -560 | -455 | -682 | -805 | -621 | -558 | -673 | -762 | -667 | -654 | -696 | -550 | -709 | -749 |
| EBITDA | 104 | 91 | 44 | 66 | -110 | 31 | -2 | 110 | 84 | 145 | 17 | 38 | 93 | -25 |
| Depreciation & amort. | -100 | -89 | -54 | -0 | -3 | -3 | -3 | -2 | -17 | -46 | -46 | -46 | -46 | -46 |
| EBIT | 4 | 2 | -10 | 66 | -113 | 28 | -5 | 108 | 67 | 99 | -28 | -8 | 47 | -71 |
| Net financials | -4 | -2 | -2 | -0 | -2 | -1 | 0 | -0 | -1 | -2 | -2 | -2 | -3 | -0 |
| Profit before tax | 0 | 0 | -11 | 66 | -115 | 27 | -5 | 108 | 66 | 97 | -30 | -10 | 44 | -71 |
| Tax | 1 | 3 | 1 | 21 | 1 | -14 | 2 | 28 | 16 | 26 | -4 | 0 | 13 | -8 |
| Net profit | -0 | -2 | -12 | 45 | -116 | 41 | -8 | 80 | 51 | 71 | -26 | -10 | 31 | -63 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 571 | 543 | 577 | 648 | 386 | 398 | 346 | 490 | 526 | 600 | 407 | 374 | 444 | 329 |
| Equity | 373 | 371 | 309 | 303 | 188 | 229 | 221 | 276 | 281 | 323 | 267 | 257 | 288 | 176 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 198 | 173 | 269 | 344 | 198 | 169 | 124 | 214 | 234 | 265 | 132 | 112 | 154 | 153 |
| Total debt | 198 | 173 | 269 | 344 | 198 | 169 | 124 | 214 | 234 | 265 | 132 | 112 | 154 | 153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FA Founder | Founder | 2000 | — | — |
HA | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Arnboe Andersen | Founder | 0 companies |
| Henrik Ardal Andersen | Audit | 0 companies |