| Revenue | DKK 1,2M | -5% |
| EBITDA | DKK -143K | -407% |
| Net profit | DKK -140K | -154% |
| Total assets | DKK 1,2M | -19% |
| Equity | DKK 327K | -30% |
| Employees | 10 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.441 | 1.570 | 1.376 | 1.367 | 1.392 | 1.237 | 1.372 | 1.394 | 1.653 | 1.582 | 1.425 | 1.282 | 1.213 |
| Staff expenses | -1.589 | -1.448 | -1.278 | -1.241 | -1.350 | -1.330 | -1.231 | -1.203 | -1.167 | -1.263 | -1.191 | -1.311 | -1.356 |
| EBITDA | -148 | 122 | 99 | 126 | 42 | -93 | 141 | 191 | 486 | 319 | 234 | -28 | -143 |
| Depreciation & amort. | -74 | -67 | -48 | -42 | -16 | -13 | -20 | -44 | -55 | -37 | -39 | -30 | -21 |
| EBIT | -223 | 55 | 51 | 84 | 26 | -106 | 121 | 147 | 430 | 281 | 195 | -58 | -164 |
| Net financials | -34 | 43 | -48 | -74 | -39 | -43 | -40 | -37 | -23 | -8 | -8 | -12 | -10 |
| Profit before tax | -257 | 98 | 3 | 10 | -8 | -149 | 80 | 110 | 408 | 274 | 187 | -70 | -174 |
| Tax | -64 | 13 | 1 | 7 | 2 | -33 | 18 | 24 | 90 | 60 | 42 | -15 | -34 |
| Net profit | -193 | 85 | 2 | 3 | -10 | -117 | 63 | 86 | 318 | 214 | 144 | -55 | -140 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.301 | 1.232 | 1.445 | 1.506 | 1.409 | 1.002 | 1.057 | 1.267 | 1.261 | 1.331 | 1.416 | 1.494 | 1.207 |
| Equity | -33 | 52 | 54 | 58 | 48 | -303 | -240 | -154 | 164 | 378 | 522 | 467 | 327 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.334 | 1.180 | 1.390 | 1.448 | 1.361 | 1.305 | 1.297 | 1.421 | 1.097 | 954 | 894 | 1.027 | 880 |
| Total debt | 1.334 | 1.180 | 1.390 | 1.448 | 1.361 | 1.305 | 1.297 | 1.421 | 1.097 | 954 | 894 | 1.027 | 880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LC | Founder | 2001 | — | — |
AB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Christian Langtved Hansen | Founder | 0 companies |
| Anders Bredgaard | Unofficial title | 0 companies |