| Revenue | DKK -13K | -114% |
| EBITDA | DKK -63K | -248% |
| Net profit | DKK 21K | +493% |
| Total assets | DKK 29K | -64% |
| Equity | DKK -180K | +11% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 411 | 428 | 74 | 57 | 261 | 183 | 83 | 13 | 27 | 29 | 94 | -13 |
| Staff expenses | -60 | -76 | -65 | -10 | -142 | -142 | -1 | -0 | -154 | -110 | -113 | -50 |
| EBITDA | 97 | 65 | -13 | 89 | 119 | 108 | 81 | 13 | -127 | -80 | -18 | -63 |
| Depreciation & amort. | 79 | -21 | -0 | -0 | -23 | -23 | -23 | -23 | -23 | -34 | -0 | -0 |
| EBIT | 18 | 43 | -13 | 89 | 96 | 85 | 58 | -10 | -150 | -115 | -18 | -63 |
| Net financials | 8 | -9 | -3 | -16 | 17 | -362 | -159 | 135 | 73 | 75 | 18 | 85 |
| Profit before tax | 26 | 35 | -16 | 73 | 114 | -276 | -101 | 125 | -77 | -40 | 0 | 21 |
| Tax | 11 | 21 | -2 | 19 | 30 | -36 | -4 | 1 | -3 | -6 | 6 | -0 |
| Net profit | 15 | 13 | -14 | 55 | 84 | -241 | -97 | 125 | -75 | -34 | -5 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 709 | 511 | 279 | 422 | 609 | 229 | 141 | 331 | 178 | 77 | 79 | 29 |
| Equity | 152 | 166 | 111 | 166 | 210 | -115 | -212 | -87 | -162 | -196 | -202 | -180 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 557 | 345 | 168 | 256 | 395 | 338 | 351 | 416 | 340 | 273 | 281 | 209 |
| Total debt | 557 | 345 | 168 | 256 | 399 | 338 | 351 | 416 | 340 | 273 | 281 | 209 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
SN Management | Management | 2002 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Søren Nils Røssberg | Management | 0 companies |
| Kim Madsen | Board of Directors | 0 companies |