| Revenue | DKK 38K | -39% |
| EBITDA | DKK -15K | -687% |
| Net profit | DKK -12K | -569% |
| Total assets | DKK 123K | -17% |
| Equity | DKK 98K | -11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 299 | 353 | 311 | 402 | 541 | 339 | 301 | 216 | 156 | 131 | 71 | 93 | 63 | 38 |
| Staff expenses | -311 | -172 | -161 | -411 | -510 | -360 | -273 | -252 | -145 | -127 | -103 | -79 | -65 | -53 |
| EBITDA | -12 | 180 | 150 | -9 | 31 | -20 | 28 | -35 | 11 | 4 | -32 | 14 | -2 | -15 |
| Depreciation & amort. | -6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 180 | 150 | -9 | 31 | -20 | 28 | -35 | 11 | 4 | -32 | 14 | -2 | -15 |
| Net financials | -19 | -20 | -1 | 0 | -1 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 |
| Profit before tax | -37 | 160 | 149 | -9 | 30 | -20 | 28 | -35 | 11 | 4 | -32 | 13 | -2 | -15 |
| Tax | -0 | -0 | 27 | -0 | 7 | -0 | 3 | -7 | 4 | 1 | -6 | 3 | -0 | -3 |
| Net profit | -37 | 160 | 122 | -9 | 23 | -20 | 25 | -28 | 8 | 3 | -26 | 10 | -2 | -12 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 116 | 102 | 241 | 243 | 248 | 192 | 226 | 183 | 166 | 173 | 140 | 141 | 148 | 123 |
| Equity | -157 | 3 | 126 | 116 | 140 | 119 | 144 | 117 | 124 | 127 | 101 | 111 | 109 | 98 |
| Long-term debt | 0 | 0 | 27 | 0 | 5 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 272 | 99 | 89 | 126 | 103 | 73 | 80 | 67 | 41 | 45 | 38 | 30 | 38 | 25 |
| Total debt | 272 | 99 | 116 | 126 | 108 | 73 | 82 | 67 | 41 | 45 | 38 | 30 | 38 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LK Management | Management | 2002 | — | — |
HG Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lisbeth Kraft | Management | 0 companies |
| Hans Gustav Brix | Management | 0 companies |