| Revenue | DKK -60K | -37% |
| EBITDA | DKK -150K | +45% |
| Net profit | DKK -123K | +99% |
| Total assets | DKK 92,2M | +7% |
| Equity | DKK -11,4M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 259 | -454 | -652 | -418 | -485 | -69 | -21 | -52 | 843 | -94 | -13 | -148 | -95 | -60 |
| Staff expenses | -280 | -207 | -664 | -1.230 | -943 | -473 | -29 | -0 | -0 | -0 | -180 | -180 | -180 | -90 |
| EBITDA | -20 | -661 | -1.316 | -1.648 | -1.428 | -542 | -50 | -52 | 843 | -94 | -193 | -328 | -275 | -150 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -3 | -12 | -12 | -12 | -12 | -9 | -0 | -0 | -0 | -0 |
| EBIT | -20 | -661 | -1.316 | -1.648 | -1.431 | -554 | -62 | -65 | 831 | -103 | -193 | -328 | -275 | -150 |
| Net financials | -3.810 | 9.351 | -1.017 | -5.184 | -262 | 1.728 | -7.913 | 5.019 | 2.487 | 4.298 | -5.980 | -6.650 | -9.682 | 28 |
| Profit before tax | -3.830 | 8.690 | -2.333 | -6.832 | -1.693 | 1.174 | -7.975 | 4.954 | 3.317 | 4.195 | -6.172 | -6.978 | -9.958 | -122 |
| Tax | -30 | -6 | -0 | -0 | -0 | 63 | -0 | -0 | -0 | -0 | -0 | 0 | -29 | 0 |
| Net profit | -3.800 | 8.697 | -2.333 | -6.832 | -1.693 | 1.111 | -7.975 | 4.954 | 3.317 | 4.195 | -6.172 | -6.978 | -9.928 | -123 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.427 | 12.718 | 12.454 | 5.156 | 4.567 | 10.868 | 9.751 | 13.934 | 15.149 | 115.823 | 101.448 | 100.766 | 86.251 | 92.171 |
| Equity | 3.971 | 12.593 | 10.260 | 3.429 | 1.736 | 2.847 | -5.129 | 3.194 | 6.511 | 10.706 | 4.534 | -2.444 | -12.372 | -11.405 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157 | 105.052 | 96.669 | 103.137 | 98.578 | 103.449 |
| Short-term debt | 456 | 125 | 2.194 | 1.728 | 2.831 | 8.021 | 14.880 | 10.740 | 8.481 | 65 | 245 | 72 | 45 | 126 |
| Total debt | 456 | 125 | 2.194 | 1.728 | 2.831 | 8.021 | 14.880 | 10.740 | 8.638 | 105.117 | 96.914 | 103.210 | 98.623 | 103.575 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kirstine Nørskov Ward | Board of Directors | 0 companies |
| Winnie Majlund Laursen | Board of Directors | 0 companies |
| Camilla Nørskov Laursen | Board of Directors | 0 companies |