| Revenue | DKK 570K | — |
| EBITDA | DKK -22K | +74% |
| Net profit | DKK -31K | +68% |
| Total assets | DKK 163K | -34% |
| Equity | DKK -420K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 420 | 473 | 547 | 513 | 576 | 696 | 545 | 534 | 377 | 856 | — | 570 |
| Staff expenses | -290 | -348 | -429 | -444 | -417 | -570 | -577 | -546 | -550 | -624 | -556 | -592 |
| EBITDA | 24 | 15 | 22 | -38 | 52 | 6 | -32 | -12 | -3 | 232 | -86 | -22 |
| Depreciation & amort. | 4 | 4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 20 | 11 | 18 | -38 | 52 | 6 | -32 | -12 | -3 | 232 | -86 | -22 |
| Net financials | 19 | -2 | -1 | -1 | -2 | -2 | -1 | -1 | -1 | -0 | -12 | -20 |
| Profit before tax | 39 | 9 | 17 | -40 | 50 | 4 | -32 | -13 | -4 | 232 | -98 | -42 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -0 | -0 | -11 |
| Net profit | 39 | 9 | 17 | -40 | 50 | 4 | -32 | -13 | 9 | 232 | -98 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 185 | 131 | 170 | 169 | 304 | 207 | 195 | 180 | 107 | 140 | 248 | 163 |
| Equity | -525 | -516 | -499 | -539 | -489 | -485 | -518 | -531 | -522 | -290 | -388 | -420 |
| Long-term debt | 0 | 500 | 500 | 500 | 500 | 288 | 288 | 288 | 245 | 0 | 0 | 0 |
| Short-term debt | 710 | 147 | 169 | 208 | 294 | 405 | 425 | 423 | 384 | 431 | 636 | 583 |
| Total debt | 710 | 647 | 669 | 708 | 794 | 693 | 713 | 711 | 629 | 431 | 636 | 583 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SS Unofficial title | Unofficial title | 2025 | — | — |
KM Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
PJ Chief Executive Officer | Chief Executive Officer | 2004 | — | — |
KH Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 | |
WAYNE INVESTMENT ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Storgaard | Unofficial title | 0 companies |
| Kim Madsen | Chief Executive Officer | 0 companies |
| Pia Jensen | Chief Executive Officer | 0 companies |
| Kim Havmøller | Management | 0 companies |