| Revenue | DKK 90K | -90% |
| EBITDA | DKK -610K | -179% |
| Net profit | DKK -1,2M | -136% |
| Total assets | DKK 49,2M | -14% |
| Equity | DKK 45,3M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -266 | -117 | -128 | -4 | 16 | -109 | 1.417 | 725 | 808 | 294 | 927 | 1.045 | 884 | 90 |
| Staff expenses | -28 | -90 | -32 | -0 | -0 | -0 | -0 | -146 | -129 | -516 | -771 | -140 | -546 | -700 |
| EBITDA | -294 | -207 | -159 | -4 | 16 | -109 | 1.417 | 578 | 678 | -222 | 156 | -3.168 | 769 | -610 |
| Depreciation & amort. | -121 | -0 | -0 | -0 | -0 | -0 | -0 | -97 | -107 | -0 | -0 | -120 | -218 | -272 |
| EBIT | -415 | -207 | -159 | -4 | 16 | -109 | 1.417 | 481 | 572 | -222 | 156 | -3.288 | 551 | -882 |
| Net financials | -38.258 | -2.500 | -661 | 492 | -255 | 1.877 | 2.914 | 3.598 | 8.114 | 11.066 | 5.456 | 1.707 | 3.782 | -272 |
| Profit before tax | -38.673 | -2.708 | -821 | 488 | -239 | 1.768 | 4.331 | 4.079 | 9.625 | 11.986 | 8.450 | -1.580 | 4.333 | -1.649 |
| Tax | 125 | -0 | -0 | -0 | -46 | -860 | -0 | -0 | 2.722 | 1.491 | 1.733 | -918 | 902 | -410 |
| Net profit | -38.798 | -2.708 | -821 | 488 | -193 | 2.629 | 4.331 | 4.079 | 6.903 | 10.495 | 6.718 | -662 | 3.431 | -1.238 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 11.520 | 10.135 | 1.242 | 871 | 302 | 10.297 | 14.845 | 25.345 | 39.507 | 56.121 | 65.000 | 55.489 | 57.131 | 49.190 |
| Equity | 818 | -1.890 | -2.711 | -2.223 | -2.416 | 4.082 | 8.413 | 12.492 | 28.171 | 38.666 | 45.383 | 44.721 | 51.519 | 45.281 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.386 | 2.244 | 4.546 | 6.454 | 1.870 | 973 | 0 |
| Short-term debt | 5.515 | 6.606 | 203 | 319 | 293 | 6.215 | 6.432 | 10.467 | 6.253 | 8.582 | 7.123 | 5.647 | 1.422 | 1.108 |
| Total debt | 5.515 | 6.606 | 203 | 319 | 293 | 6.215 | 6.432 | 12.853 | 8.497 | 13.129 | 13.577 | 7.517 | 2.396 | 1.108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2002 | — | — |
KT Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HOLMSBERG HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Holmsberg | Management | 0 companies |
| Kim Takata Mücke | Audit | 0 companies |