| Revenue | DKK 547K | -45% |
| EBITDA | DKK -64K | -116% |
| Net profit | DKK -112K | -140% |
| Total assets | DKK 2,2M | -8% |
| Equity | DKK 1,2M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 262 | 471 | 85 | 436 | 1.263 | 2.036 | 201 | 564 | 113 | 199 | 1.149 | 988 | 547 |
| Staff expenses | -211 | -111 | -56 | -165 | -56 | -373 | -1.595 | -419 | -288 | -450 | -291 | -365 | -597 | -611 |
| EBITDA | -1.488 | 151 | 415 | 26 | 380 | 892 | 441 | -218 | 276 | -337 | -92 | 784 | 391 | -64 |
| Depreciation & amort. | -2 | -0 | -0 | -53 | -19 | 1 | -72 | -72 | -75 | -79 | -26 | -6 | -6 | -34 |
| EBIT | -1.490 | 151 | 415 | -27 | 362 | 891 | 369 | -290 | 201 | -416 | -119 | 778 | 385 | -97 |
| Net financials | 56 | 241 | 3 | -0 | -57 | 31 | 100 | -4 | -24 | -34 | -30 | -3 | -18 | -15 |
| Profit before tax | -590 | 392 | 418 | -27 | 304 | 921 | 468 | -294 | 178 | -450 | -149 | 775 | 367 | -112 |
| Tax | -0 | -0 | 111 | -2 | 47 | 188 | 103 | -6 | -9 | -0 | -0 | 56 | 86 | -0 |
| Net profit | -1.434 | 392 | 307 | -25 | 257 | 749 | 365 | -288 | 186 | -450 | -149 | 718 | 281 | -112 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 428 | 1.110 | 1.090 | 1.166 | 1.202 | 1.948 | 1.487 | 1.308 | 1.712 | 1.494 | 1.262 | 1.772 | 2.350 | 2.161 |
| Equity | -536 | -144 | 163 | 138 | 395 | 1.144 | 1.405 | 1.012 | 1.198 | 748 | 599 | 1.318 | 1.481 | 1.247 |
| Long-term debt | 0 | 0 | 95 | 0 | 31 | 180 | 0 | 0 | 0 | 0 | 0 | 56 | 86 | 0 |
| Short-term debt | 964 | 1.254 | 832 | 1.028 | 776 | 624 | 67 | 288 | 514 | 746 | 663 | 398 | 784 | 914 |
| Total debt | 964 | 1.254 | 927 | 1.028 | 807 | 804 | 67 | 288 | 514 | 746 | 663 | 454 | 869 | 914 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Audit | Audit | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Jørgensen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |