| Revenue | DKK -61K | -64% |
| EBITDA | DKK -1,2M | +1% |
| Net profit | DKK 253K | -93% |
| Total assets | DKK 49,2M | +1% |
| Equity | DKK 45,9M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 101 | — | — | — | — | -95 | -89 | -225 | -254 | -350 | -144 | -124 | -172 | -61 |
| Staff expenses | -157 | -0 | -0 | -0 | -0 | -153 | -218 | -361 | -311 | -762 | -952 | -1.005 | -1.060 | -1.164 |
| EBITDA | 258 | 0 | 0 | 0 | 0 | -248 | -307 | -587 | -565 | -1.113 | -1.096 | -1.128 | -1.233 | -1.226 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 258 | 0 | 0 | 0 | 0 | -248 | -307 | -587 | -565 | -1.113 | -1.096 | -1.128 | -1.233 | -1.226 |
| Net financials | -1.202 | 0 | 0 | 0 | 0 | 507 | -400 | 3.043 | 2.166 | 3.801 | -3.937 | 4.361 | 4.742 | 1.545 |
| Profit before tax | -836 | 0 | 0 | 0 | 0 | 260 | -708 | 2.456 | 1.601 | 2.688 | -5.033 | 3.233 | 3.510 | 319 |
| Tax | -164 | -0 | -0 | -0 | -0 | 20 | -210 | 530 | 333 | 617 | -61 | -139 | -2 | 66 |
| Net profit | -673 | 0 | 0 | 0 | 0 | 239 | -498 | 1.926 | 1.268 | 2.072 | -4.972 | 3.372 | 3.512 | 253 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.464 | 0 | 0 | 0 | 0 | 41.361 | 40.912 | 43.173 | 44.561 | 46.537 | 41.529 | 45.053 | 48.699 | 49.182 |
| Equity | 37.605 | 0 | 0 | 0 | 0 | 39.879 | 39.275 | 41.093 | 42.251 | 44.209 | 39.123 | 42.377 | 45.767 | 45.885 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -859 | 0 | 0 | 0 | 0 | 1.483 | 1.637 | 2.080 | 2.310 | 2.328 | 2.406 | 2.676 | 2.932 | 3.297 |
| Total debt | -859 | 0 | 0 | 0 | 0 | 1.483 | 1.637 | 2.080 | 2.310 | 2.328 | 2.406 | 2.676 | 2.932 | 3.297 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Cecilie Brogaard Larsen | Board of Directors | 0 companies |
| Frederik Brogaard Larsen | Board of Directors | 0 companies |