| Revenue | DKK 305K | -12% |
| EBITDA | DKK 62K | -20% |
| Net profit | DKK 40K | +226% |
| Total assets | DKK 142K | -14% |
| Equity | DKK 48K | +118% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 539 | -518 | 480 | 439 | 439 | 402 | 330 | 393 | 321 | 159 | 264 | 127 | 348 | 305 |
| Staff expenses | -504 | -465 | -388 | -375 | -288 | -301 | -334 | -395 | -282 | -311 | -315 | -234 | -233 | -232 |
| EBITDA | 35 | 8 | 92 | 64 | 151 | 101 | -5 | -3 | 39 | -152 | -51 | -107 | 77 | 62 |
| Depreciation & amort. | 49 | -31 | -48 | -52 | -69 | -70 | -53 | -33 | -24 | -4 | -0 | -0 | -2 | -7 |
| EBIT | -14 | -23 | 43 | 13 | 83 | 31 | -58 | -35 | 15 | -156 | -51 | -107 | 75 | 55 |
| Net financials | -21 | -29 | -27 | -21 | -14 | -14 | -19 | -16 | -13 | -4 | -9 | -11 | -9 | -15 |
| Profit before tax | -35 | 6 | 17 | -8 | 69 | 17 | -76 | -51 | 2 | -159 | -61 | -118 | 67 | 40 |
| Tax | 14 | 0 | 13 | 7 | 16 | 4 | -16 | -11 | 1 | -34 | -13 | -25 | 98 | -0 |
| Net profit | -649 | 6 | 4 | -15 | 53 | 13 | -61 | -41 | 1 | -125 | -48 | -92 | -31 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 284 | 283 | 277 | 302 | 296 | 314 | 234 | 166 | 139 | 148 | 143 | 184 | 164 | 142 |
| Equity | 77 | 71 | 75 | 60 | 112 | 125 | 64 | 23 | 25 | -101 | -148 | -240 | -272 | 48 |
| Long-term debt | 0 | -79 | 30 | 0 | 8 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 207 | -133 | 172 | 243 | 173 | 180 | 170 | 142 | 114 | 249 | 291 | 424 | 436 | 94 |
| Total debt | 207 | -211 | 202 | 243 | 180 | 189 | 170 | 142 | 114 | 249 | 291 | 424 | 436 | 94 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BA Management | Management | 2006 | — | — |
NP Management | Management | 2005 | — | — |
RR Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Chairman | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Britt Andersen | Management | 0 companies |
| Niels Peder Kalhave | Management | 0 companies |
| Rudy Rix Schwartz | Management | 0 companies |
| Allan Bo Christiansen | Board of Directors | 0 companies |
| Annie Kolditz Rubin | Chairman | 0 companies |