| Revenue | DKK 106K | +256% |
| EBITDA | DKK -102K | -66% |
| Net profit | DKK -83K | -70% |
| Total assets | DKK 472K | -31% |
| Equity | DKK 75K | -52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 624 | 388 | 326 | 552 | 129 | 396 | 315 | 1.607 | 1.327 | 1.063 | 214 | -13 | 30 | 106 |
| Staff expenses | -686 | -695 | -678 | -394 | -399 | -458 | -227 | -273 | -315 | -379 | -384 | -188 | -91 | -199 |
| EBITDA | -61 | -307 | -352 | 158 | -271 | -62 | 87 | 6 | 194 | 29 | -171 | -200 | -62 | -102 |
| Depreciation & amort. | -3 | -3 | -7 | -3 | -3 | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | -311 | -358 | 155 | -274 | -69 | 87 | 6 | 194 | 29 | -171 | -200 | -62 | -102 |
| Net financials | 183 | 391 | 145 | 520 | -159 | -111 | 7 | 99 | 186 | 78 | -8 | 1 | 1 | 0 |
| Profit before tax | 118 | 80 | -214 | 675 | -433 | -180 | 94 | 105 | 380 | 107 | -179 | -199 | -60 | -102 |
| Tax | 32 | 31 | -34 | 151 | -91 | -42 | 23 | 24 | 84 | 24 | -38 | -44 | -11 | -19 |
| Net profit | 86 | 49 | -180 | 524 | -342 | -138 | 71 | 81 | 296 | 83 | -141 | -155 | -49 | -83 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.381 | 1.410 | 1.107 | 1.551 | 1.188 | 1.142 | 1.219 | 1.438 | 1.330 | 1.360 | 1.045 | 783 | 687 | 472 |
| Equity | 59 | 108 | -72 | 453 | 111 | -27 | 44 | 125 | 421 | 503 | 362 | 207 | 158 | 75 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.323 | 1.302 | 1.179 | 1.097 | 1.078 | 1.169 | 1.175 | 1.313 | 909 | 857 | 682 | 576 | 529 | 397 |
| Total debt | 1.323 | 1.302 | 1.179 | 1.097 | 1.078 | 1.169 | 1.175 | 1.313 | 909 | 857 | 682 | 576 | 529 | 397 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 2000 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| John Hauschildt Ladekarl | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |