| Revenue | DKK 258K | +6% |
| EBITDA | DKK 15K | -78% |
| Net profit | DKK 1K | -97% |
| Total assets | DKK 62K | +64% |
| Equity | DKK -9K | +15% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 448 | 136 | 0 | -3 | 247 | 488 | 438 | 480 | 374 | 406 | 546 | 269 | 242 | 258 |
| Staff expenses | -398 | -108 | -0 | -0 | -176 | -334 | -559 | -399 | -355 | -399 | -417 | -430 | -175 | -243 |
| EBITDA | 34 | 20 | -6 | -3 | 71 | 154 | -121 | 81 | 19 | 7 | 128 | -162 | 68 | 15 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -6 | -5 | -21 | -5 | -11 | -13 | -9 | -4 | -1 | -10 |
| EBIT | 34 | 20 | -6 | -3 | 65 | 148 | -142 | 76 | 8 | -7 | 120 | -166 | 67 | 5 |
| Net financials | -11 | 11 | -7 | -11 | -75 | -29 | -10 | -8 | -1 | -2 | -2 | -4 | -3 | -2 |
| Profit before tax | 24 | 31 | -13 | -14 | -10 | 120 | -152 | 68 | 7 | -9 | 118 | -170 | 64 | 3 |
| Tax | -0 | -0 | -0 | -0 | -7 | 31 | -33 | 17 | 2 | -1 | 26 | -36 | 15 | 2 |
| Net profit | 24 | 31 | -13 | -14 | -3 | 89 | -119 | 51 | 5 | -8 | 91 | -134 | 49 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 198 | 199 | 161 | 92 | 235 | 309 | 233 | 176 | 144 | 71 | 197 | 83 | 38 | 62 |
| Equity | -5 | 93 | 50 | -33 | -37 | 53 | -66 | -14 | -9 | -16 | 75 | -59 | -10 | -9 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 202 | 106 | 111 | 125 | 272 | 244 | 299 | 190 | 153 | 88 | 123 | 142 | 48 | 70 |
| Total debt | 202 | 106 | 111 | 125 | 272 | 244 | 299 | 190 | 153 | 88 | 123 | 142 | 48 | 70 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HM Management | Management | 2000 | — | — |
EB Audit | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Martin Chege Hansgaard | Management | 0 companies |
| Eyvind Bjarne Eklund | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |