| Revenue | DKK -107K | -14% |
| EBITDA | DKK -203K | +8% |
| Net profit | DKK -71K | -109% |
| Total assets | DKK 12,7M | -6% |
| Equity | DKK 12,7M | -4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -70 | -83 | -122 | -73 | -77 | 38 | -99 | -100 | -87 | -98 | -98 | -98 | -124 | -107 |
| Staff expenses | -0 | -78 | -72 | -75 | -74 | -88 | -97 | -98 | -98 | -99 | -96 | -96 | -96 | -96 |
| EBITDA | -70 | -161 | -194 | -148 | -150 | -50 | -196 | -198 | -185 | -196 | -194 | -194 | -220 | -203 |
| Depreciation & amort. | -57 | 57 | -57 | -57 | -57 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -127 | -218 | -251 | -205 | -207 | -50 | -196 | -198 | -185 | -196 | -194 | -194 | -220 | -203 |
| Net financials | 3.223 | 740 | 762 | 902 | -409 | 569 | -1.088 | 1.973 | 727 | 2.156 | -1.532 | 2.187 | 1.267 | 132 |
| Profit before tax | 3.096 | 521 | 511 | 698 | -617 | 518 | -1.284 | 1.775 | 542 | 1.960 | -1.727 | 1.992 | 1.046 | -71 |
| Tax | -0 | 80 | 130 | 172 | -143 | 113 | 30 | 114 | 119 | 431 | 5 | 60 | 230 | 0 |
| Net profit | 3.096 | 441 | 381 | 525 | -474 | 405 | -1.314 | 1.660 | 423 | 1.528 | -1.732 | 1.933 | 816 | -71 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.070 | 9.125 | 9.245 | 9.611 | 9.089 | 9.435 | 10.526 | 11.930 | 11.866 | 13.495 | 11.220 | 12.812 | 13.460 | 12.700 |
| Equity | 9.045 | 9.086 | 9.067 | 9.543 | 9.019 | 9.372 | 10.382 | 11.763 | 11.666 | 13.138 | 11.049 | 12.713 | 13.228 | 12.657 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 25 | 39 | 178 | 68 | 71 | 63 | 145 | 167 | 200 | 357 | 171 | 99 | 232 | 43 |
| Total debt | 25 | 39 | 178 | 68 | 71 | 63 | 145 | 167 | 200 | 357 | 171 | 99 | 232 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RM Management | Management | 2020 | — | — |
ML Management | Management | 2020 | — | — |
GK Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Rikke Mie Andersen | Management | 0 companies |
| Mette Lise Hansen | Management | 0 companies |
| Gorm Kay Hansen | Founder | 0 companies |