| Revenue | DKK 293K | -86% |
| EBITDA | DKK 202K | +158% |
| Net profit | DKK -175K | +81% |
| Total assets | DKK 1,5M | -20% |
| Equity | DKK -321K | -142% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 4.548 | 3.491 | 2.574 | 2.064 | 293 |
| Staff expenses | -2.186 | -2.285 | -2.272 | -2.414 | -91 |
| EBITDA | 2.362 | 1.206 | 302 | -349 | 202 |
| Depreciation & amort. | -989 | -1.108 | -1.000 | -793 | -92 |
| EBIT | 1.373 | 98 | -698 | -1.143 | 111 |
| Net financials | -124 | -94 | -67 | -60 | 0 |
| Profit before tax | 1.249 | -0 | -766 | -1.203 | 111 |
| Tax | 277 | 0 | -167 | -264 | 286 |
| Net profit | 972 | -0 | -599 | -939 | -175 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 8.184 | 6.132 | 4.857 | 1.896 | 1.519 |
| Equity | 2.800 | 2.300 | 1.702 | 763 | -321 |
| Long-term debt | 1.273 | 1.223 | 865 | 585 | 1.692 |
| Short-term debt | 3.921 | 2.490 | 2.290 | 548 | 141 |
| Total debt | 5.194 | 3.713 | 3.155 | 1.133 | 1.833 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
AB Management | Management | 2001 |
| Former (3) | ||
SS Management | Management | 2001 – 2001 |
CE | Audit | 2001 – 2001 |
PI | Audit | 2001 – 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Schierbeck | Management | 0 companies |
| Allan Breum Ankersen | Management | 0 companies |
| Carl Edvard Gudbergsen | Audit | 0 companies |
| PricewaterhouseCoopers I/S | Audit | 0 companies |