| Revenue | DKK 265K | -69% |
| EBITDA | DKK -863K | -114% |
| Net profit | DKK -687K | -109% |
| Total assets | DKK 1,7M | +18% |
| Equity | DKK -360K | -210% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.553 | 2.793 | 3.317 | 2.913 | 1.424 | 1.531 | 1.206 | 1.026 | 1.040 | 522 | 802 | 857 | 265 |
| Staff expenses | -2.323 | -2.555 | -2.876 | -2.766 | -1.371 | -1.073 | -1.064 | -855 | -723 | -835 | -1.044 | -1.261 | -1.127 |
| EBITDA | 230 | 238 | -92 | 147 | 53 | 458 | 142 | 171 | 317 | -313 | -242 | -404 | -863 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 230 | 238 | -92 | 147 | 53 | 458 | 142 | 171 | 317 | -313 | -242 | -404 | -863 |
| Net financials | 35 | -48 | 170 | 106 | -23 | -158 | 17 | 15 | -107 | 51 | -15 | -17 | -16 |
| Profit before tax | 265 | 191 | 78 | 253 | 30 | 300 | 159 | 186 | 210 | -262 | -257 | -420 | -879 |
| Tax | 80 | 54 | 29 | 67 | 7 | 68 | 39 | 41 | 48 | -56 | -54 | -92 | -192 |
| Net profit | 185 | 137 | 49 | 186 | 23 | 233 | 121 | 145 | 162 | -206 | -203 | -329 | -687 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.898 | 2.373 | 1.998 | 2.716 | 2.067 | 1.964 | 1.828 | 2.048 | 2.233 | 1.272 | 1.739 | 1.459 | 1.717 |
| Equity | 2.251 | 1.639 | 1.501 | 1.687 | 1.523 | 1.756 | 1.574 | 1.719 | 1.881 | 859 | 656 | 327 | -360 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 745 | 928 |
| Short-term debt | 647 | 735 | 497 | 975 | 544 | 208 | 254 | 329 | 352 | 414 | 1.083 | 387 | 1.149 |
| Total debt | 647 | 735 | 497 | 975 | 544 | 208 | 254 | 329 | 352 | 414 | 1.083 | 1.132 | 2.077 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2001 | — | — |
AH Management | Management | 2014 | — | — |
JK Management | Management | 2015 | — | — |
mJ Management | Management | 2000 | — | — |
EF Management | Management | 2000 | — | — |
HN Management | Management | 2000 | — | — |
EJ Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 | |
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Lone Voigt Starris | Management | 0 companies |
| Allan Houtved | Management | 0 companies |
| John Kure | Management | 0 companies |
| martijn Johan Marie Steenkamp | Management | 0 companies |
| Erik Frank Mathiesen | Management | 0 companies |
| Henrik Nissen | Management | 0 companies |
| Erik Jensen | Founder | 0 companies |