| Revenue | DKK 299K | -12% |
| EBITDA | DKK -216K | -20% |
| Net profit | DKK -245K | -40% |
| Total assets | DKK 513K | -39% |
| Equity | DKK 355K | -41% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.001 | 1.676 | 1.520 | 1.303 | 1.613 | 1.567 | 1.586 | 731 | 565 | 633 | 392 | 221 | 341 | 299 |
| Staff expenses | -1.682 | -1.420 | -1.255 | -1.071 | -1.101 | -1.370 | -1.454 | -677 | -631 | -711 | -776 | -743 | -522 | -515 |
| EBITDA | 319 | 256 | 265 | 232 | 512 | 196 | 132 | 54 | -66 | -78 | -384 | -522 | -181 | -216 |
| Depreciation & amort. | 48 | -170 | -174 | -160 | -153 | -157 | -117 | -55 | -49 | -39 | -31 | -31 | -31 | -0 |
| EBIT | 271 | 86 | 90 | 71 | 359 | 40 | 15 | -1 | -115 | -117 | -415 | -553 | -212 | -216 |
| Net financials | -10 | -16 | -8 | -9 | -19 | -13 | -11 | 15 | -4 | 98 | -100 | -4 | 37 | 14 |
| Profit before tax | 261 | 70 | 82 | 62 | 340 | 26 | 5 | 15 | -119 | -19 | -514 | -557 | -175 | -202 |
| Tax | 66 | 20 | 21 | 17 | 79 | 9 | 3 | 5 | -23 | 2 | -0 | -0 | -0 | 42 |
| Net profit | 195 | 50 | 62 | 45 | 261 | 17 | 2 | 10 | -96 | -21 | -514 | -557 | -175 | -245 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.895 | 2.868 | 2.519 | 2.388 | 3.348 | 2.801 | 3.175 | 2.180 | 2.134 | 2.385 | 1.591 | 1.303 | 844 | 513 |
| Equity | 1.808 | 1.761 | 1.726 | 1.673 | 1.934 | 1.951 | 1.953 | 1.963 | 1.867 | 1.846 | 1.331 | 775 | 600 | 355 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.082 | 1.095 | 789 | 714 | 1.414 | 850 | 1.223 | 218 | 267 | 539 | 259 | 528 | 244 | 157 |
| Total debt | 1.082 | 1.095 | 789 | 714 | 1.414 | 850 | 1.223 | 218 | 267 | 539 | 259 | 528 | 244 | 157 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Olsen | Chairman | 0 companies |
| Jakob Højgård | Board of Directors | 0 companies |