| Revenue | DKK 110K | -24% |
| EBITDA | DKK 11K | -82% |
| Net profit | DKK 4K | -93% |
| Total assets | DKK 216K | +1% |
| Equity | DKK 110K | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 291 | 284 | 274 | — | 281 | 268 | 330 | 267 | 333 | 302 | 226 | 187 | 146 | 110 |
| Staff expenses | -296 | -297 | -305 | -0 | -279 | -259 | -299 | -232 | -302 | -270 | -267 | -126 | -83 | -99 |
| EBITDA | -5 | -13 | -31 | 0 | 2 | 8 | 30 | 34 | 31 | 32 | -41 | 62 | 63 | 11 |
| Depreciation & amort. | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -7 | -7 | -7 | -7 | -7 | -7 | -7 |
| EBIT | -7 | -13 | -31 | 0 | 2 | 8 | 30 | 27 | 25 | 25 | -47 | 55 | 56 | 5 |
| Net financials | -3 | -2 | -3 | 0 | 0 | -2 | -4 | -1 | -2 | -1 | -0 | -0 | 0 | 0 |
| Profit before tax | -10 | -14 | -34 | 0 | 1 | 6 | 26 | 26 | 22 | 24 | -47 | 54 | 56 | 5 |
| Tax | -2 | 2 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 5 | 1 |
| Net profit | -7 | -16 | -30 | 0 | 1 | 6 | 26 | 26 | 22 | 24 | -47 | 54 | 51 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 119 | 117 | 128 | 0 | 104 | 91 | 100 | 123 | 144 | 133 | 96 | 150 | 213 | 216 |
| Equity | 48 | 32 | 2 | 0 | -56 | -50 | -24 | 2 | 24 | 48 | 1 | 55 | 107 | 110 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 85 | 126 | 0 | 160 | 141 | 124 | 121 | 120 | 84 | 95 | 94 | 107 | 105 |
| Total debt | 70 | 85 | 126 | 0 | 160 | 141 | 124 | 121 | 120 | 84 | 95 | 94 | 107 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MD Management | Management | 2004 | — | — |
JH Founder | Founder | 2004 | — | — |
CR Audit | Audit | 2004 | — | — |
TK Management | Management | 2004 | — | — |
JA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Max Damgaard | Management | 0 companies |
| Johnny Hast Hansen | Founder | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| Tommy Knudsen | Management | 0 companies |
| Jim Andersen | Management | 0 companies |