| Revenue | DKK -17K | -95% |
| EBITDA | DKK -2M | +33% |
| Net profit | DKK -10M | -127% |
| Total assets | DKK 164,8M | -13% |
| Equity | DKK 157,1M | -13% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 76.328 | 1.225 | 140 | -1.897 | -1.424 | -1.440 | -260 | 348 | -1.274 | 59 | 1.330 | -345 | -17 |
| Staff expenses | -63.161 | -8.765 | -2.404 | -2.860 | -1.831 | -1.541 | -1.548 | -2.251 | -2.243 | -2.179 | -2.285 | -2.656 | -1.672 |
| EBITDA | 12.704 | -7.540 | -2.264 | -4.757 | -3.255 | -2.981 | -1.808 | -1.904 | -3.517 | -2.120 | -956 | -3.001 | -2.010 |
| Depreciation & amort. | -8.943 | -157 | -92 | -43 | -96 | -76 | -113 | -0 | -0 | -65 | -323 | -404 | -95 |
| EBIT | 3.761 | -7.697 | -2.356 | -4.800 | -3.351 | -3.056 | -1.921 | -1.904 | -3.517 | -2.185 | -1.279 | -3.406 | -2.105 |
| Net financials | -5.178 | 32.969 | 54.240 | 15.214 | 8.389 | 6.055 | 16.126 | 6.811 | -4.785 | 60.101 | 30.905 | 40.189 | -7.572 |
| Profit before tax | -1.417 | 25.273 | 51.884 | 10.414 | 5.039 | 2.998 | 14.205 | 4.907 | -8.302 | 57.916 | 29.646 | 36.783 | -9.677 |
| Tax | -347 | -2.006 | 167 | 752 | -83 | 282 | -443 | 500 | -241 | 340 | 1.353 | -87 | 334 |
| Net profit | -1.070 | 27.278 | 51.717 | 9.662 | 5.121 | 2.717 | 14.648 | 4.407 | -8.061 | 57.576 | 28.293 | 36.870 | -10.011 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 118.564 | 66.662 | 94.664 | 109.162 | 118.504 | 115.354 | 104.338 | 114.203 | 87.543 | 140.605 | 162.087 | 188.325 | 164.765 |
| Equity | 16.035 | 43.217 | 89.387 | 92.344 | 93.564 | 94.246 | 101.535 | 98.790 | 84.650 | 136.884 | 157.809 | 180.576 | 157.081 |
| Long-term debt | 41.878 | 337 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 60.551 | 22.008 | 4.731 | 16.369 | 24.531 | 20.795 | 2.804 | 15.412 | 2.893 | 3.722 | 4.278 | 7.750 | 7.684 |
| Total debt | 102.429 | 22.345 | 4.731 | 16.369 | 24.531 | 20.795 | 2.804 | 15.412 | 2.893 | 3.722 | 4.278 | 7.750 | 7.684 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Christensen | Audit | 0 companies |
| Frederik Dalsgaard Kruse | Chairman | 0 companies |
| Rune Olesen | Board of Directors | 0 companies |