| Revenue | DKK 2,3M | +19% |
| EBITDA | DKK -1,7M | -409% |
| Net profit | DKK -1,4M | -253% |
| Total assets | DKK 4,5M | -26% |
| Equity | DKK -276K | -124% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 788 | 1.186 | 887 | 798 | 825 | 688 | 1.076 | 1.337 | 2.135 | 2.351 | 2.779 | 2.474 | 1.951 | 2.315 |
| Staff expenses | -598 | -611 | -260 | -270 | -349 | -521 | -1.086 | -1.213 | -1.653 | -2.610 | -3.333 | -2.440 | -2.018 | -2.248 |
| EBITDA | 149 | 576 | 627 | 528 | 475 | 167 | -10 | 124 | 482 | -259 | -529 | 34 | -333 | -1.694 |
| Depreciation & amort. | 409 | -412 | 258 | -288 | -282 | -224 | -152 | -84 | -164 | -128 | -58 | -56 | -56 | -11 |
| EBIT | -261 | 164 | 369 | 240 | 193 | -57 | -162 | 40 | 318 | -387 | -586 | -21 | -389 | -1.705 |
| Net financials | -135 | -126 | -148 | -35 | -84 | -32 | 204 | -28 | -30 | -43 | -75 | -90 | -79 | -95 |
| Profit before tax | -395 | 38 | 220 | 205 | 109 | -89 | 43 | 12 | 288 | -430 | -661 | -111 | -468 | -1.801 |
| Tax | -0 | -195 | 64 | 55 | 24 | -73 | 10 | 3 | 64 | -6 | 82 | -6 | -66 | -384 |
| Net profit | -395 | 233 | 156 | 150 | 85 | -16 | 32 | 9 | 224 | -424 | -743 | -105 | -402 | -1.417 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.004 | 4.651 | 4.354 | 4.131 | 3.739 | 3.796 | 4.227 | 4.100 | 4.853 | 7.731 | 7.108 | 6.747 | 6.009 | 4.468 |
| Equity | -1.571 | 43 | 199 | 349 | 384 | 318 | 351 | 360 | 584 | 3.003 | 1.647 | 1.542 | 1.141 | -276 |
| Long-term debt | 1.699 | 1.662 | 1.666 | 1.626 | 1.568 | 1.512 | 1.456 | 1.399 | 1.342 | 1.794 | 1.346 | 1.287 | 1.249 | 1.226 |
| Short-term debt | 4.875 | 2.946 | 2.488 | 2.157 | 5.142 | 1.965 | 2.420 | 2.341 | 2.927 | 2.934 | 3.530 | 3.339 | 3.107 | 3.389 |
| Total debt | 6.575 | 4.608 | 4.154 | 3.783 | 6.710 | 3.478 | 3.876 | 3.740 | 4.269 | 4.728 | 4.876 | 4.626 | 4.356 | 4.615 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FD Founder | Founder | 2004 | — | — |
JO Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Durafour | Founder | 0 companies |
| Jørn Olaf Lien | Audit | 0 companies |