| Revenue | DKK 436K | -12% |
| EBITDA | DKK -5K | +60% |
| Net profit | DKK -5K | +55% |
| Total assets | DKK 161K | -2% |
| Equity | DKK 77K | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 900 | 848 | 382 | -159 | 368 | 360 | 385 | 405 | 429 | 473 | 546 | 557 | 498 | 436 |
| Staff expenses | -323 | -274 | -446 | -292 | -254 | -284 | -325 | -336 | -340 | -355 | -431 | -541 | -510 | -441 |
| EBITDA | 76 | 39 | -64 | -451 | 114 | 76 | 60 | 69 | 89 | 159 | 115 | 15 | -12 | -5 |
| Depreciation & amort. | -26 | -23 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 50 | 17 | -76 | -451 | 114 | 76 | 60 | 69 | 89 | 159 | 115 | 15 | -12 | -5 |
| Net financials | -64 | -29 | -37 | -39 | -20 | -9 | -8 | -3 | -0 | -1 | -1 | 31 | -2 | -2 |
| Profit before tax | -14 | -12 | -114 | -489 | 93 | 67 | 52 | 72 | 89 | 158 | 114 | 46 | -15 | -7 |
| Tax | 0 | -0 | -23 | 42 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 9 | -3 | -2 |
| Net profit | -14 | -12 | -90 | -531 | 93 | 67 | 52 | 72 | 89 | 158 | 114 | 38 | -11 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.265 | 1.276 | 1.339 | 272 | 172 | 115 | 120 | 118 | 123 | 159 | 156 | 197 | 164 | 161 |
| Equity | 46 | 34 | -57 | -588 | -495 | -428 | -377 | -305 | -217 | -58 | 56 | 94 | 82 | 77 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.219 | 1.242 | 1.395 | 860 | 667 | 544 | 497 | 424 | 340 | 218 | 100 | 104 | 82 | 84 |
| Total debt | 1.219 | 1.242 | 1.395 | 860 | 667 | 544 | 497 | 424 | 340 | 218 | 100 | 104 | 82 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 2002 | — | — |
UM | Founder | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |
| Ursula Margrete van Elzelingen | Founder | 0 companies |