| Revenue | DKK -219K | -270% |
| EBITDA | DKK -332K | -126% |
| Net profit | DKK -458K | -131% |
| Total assets | DKK 1,2M | -25% |
| Equity | DKK -764K | -150% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.021 | 1.380 | 195 | 129 | -219 |
| Staff expenses | -1.846 | -1.263 | -226 | -276 | -113 |
| EBITDA | 175 | 117 | -31 | -147 | -332 |
| Depreciation & amort. | -65 | -900 | -0 | -0 | -0 |
| EBIT | 110 | -783 | -31 | -147 | -332 |
| Net financials | 37 | -17 | -24 | -52 | -126 |
| Profit before tax | 147 | -800 | -55 | -199 | -458 |
| Tax | 78 | 241 | -199 | -0 | -0 |
| Net profit | 69 | -1.041 | 144 | -199 | -458 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 7.483 | 4.979 | 1.726 | 1.625 | 1.220 |
| Equity | 790 | -251 | -107 | -306 | -764 |
| Long-term debt | 432 | 76 | 0 | 0 | 649 |
| Short-term debt | 6.261 | 5.154 | 1.833 | 1.931 | 1.335 |
| Total debt | 6.693 | 5.230 | 1.833 | 1.931 | 1.984 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
SB Management | Management | 2003 |
| Former (3) | ||
PB Management | Management | 2003 – 2003 |
JL Audit | Audit | 2010 – 2013 |
MH Management | Management | 2003 – 2003 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 | |
| Company | 50–66.65% | 50–66.65% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| John Laursen | Audit | 0 companies |
| Søren Baltzer Jørgensen | Management | 0 companies |
| Martin Hauschild Grünberger | Management | 0 companies |