| Revenue | DKK 1,6M | -28% |
| EBITDA | DKK -472K | -231% |
| Net profit | DKK -460K | -234% |
| Total assets | DKK 2,1M | +26% |
| Equity | DKK -92K | -125% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 240 | 243 | 203 | 221 | 309 | 279 | 310 | 480 | 496 | 653 | 1.550 | 2.301 | 1.647 |
| Staff expenses | -61 | -44 | -42 | -41 | -43 | -41 | -118 | -238 | -285 | -380 | -1.087 | -1.413 | -1.336 |
| EBITDA | 93 | 68 | 68 | 69 | 57 | 54 | 19 | 24 | 27 | 27 | -96 | 360 | -472 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -10 | -10 | -16 | -4 |
| EBIT | 93 | 68 | 68 | 69 | 57 | 54 | 19 | 24 | 26 | 17 | -106 | 344 | -476 |
| Net financials | -59 | -56 | -58 | -60 | -55 | -52 | -10 | 0 | 6 | -28 | -10 | -2 | 16 |
| Profit before tax | 33 | 13 | 10 | 9 | 2 | 2 | 9 | 24 | 32 | -11 | -116 | 343 | -460 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 33 | 13 | 10 | 9 | 2 | 2 | 9 | 24 | 32 | -11 | -116 | 343 | -460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 586 | 653 | 745 | 623 | 572 | 605 | 148 | 154 | 622 | 613 | 533 | 1.698 | 2.139 |
| Equity | -349 | -336 | -326 | -317 | -315 | -313 | 97 | 121 | 152 | 142 | 26 | 368 | -92 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 935 | 990 | 1.071 | 940 | 887 | 918 | 51 | 33 | 469 | 471 | 508 | 1.330 | 2.231 |
| Total debt | 935 | 990 | 1.071 | 940 | 887 | 918 | 51 | 33 | 469 | 471 | 508 | 1.330 | 2.231 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
NK Chief Executive Officer | Chief Executive Officer | 2005 | — | — |
BN Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Michael Sørensen | Chief Executive Officer | 0 companies |
| Niels Kristian Nielsen | Chief Executive Officer | 0 companies |
| Benny Nygård Jensen | Founder | 0 companies |