| Revenue | DKK 1,2M | +178% |
| EBITDA | DKK 343K | +732% |
| Net profit | DKK 3K | +101% |
| Total assets | DKK 1,3M | +10% |
| Equity | DKK 691K | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.579 | 2.389 | 1.695 | 1.395 | 1.361 | 1.403 | 1.394 | 1.563 | 1.396 | 1.857 | 1.116 | 438 | 1.219 |
| Staff expenses | -2.514 | -2.331 | -1.529 | -1.319 | -1.460 | -1.344 | -1.301 | -1.284 | -1.251 | -1.017 | -533 | -493 | -876 |
| EBITDA | 65 | 58 | 52 | 86 | -75 | 42 | 93 | 279 | 145 | 840 | 582 | -54 | 343 |
| Depreciation & amort. | -291 | -238 | 182 | 23 | 31 | -20 | -12 | -55 | -104 | -130 | -233 | -279 | -285 |
| EBIT | -226 | -180 | -131 | 63 | -106 | 21 | 81 | 224 | 41 | 710 | 349 | -333 | 58 |
| Net financials | -12 | -40 | -37 | -9 | -5 | 30 | -8 | -10 | -11 | -5 | -7 | -39 | -25 |
| Profit before tax | -238 | -220 | -168 | 54 | -121 | 51 | 73 | 214 | 29 | 706 | 343 | -372 | 33 |
| Tax | -58 | -47 | -29 | 14 | -25 | 13 | 17 | 48 | 13 | 156 | 44 | -83 | 30 |
| Net profit | -180 | -173 | -139 | 40 | -96 | 38 | 56 | 165 | 16 | 550 | 299 | -289 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.854 | 1.267 | 947 | 848 | 731 | 1.230 | 855 | 904 | 1.289 | 1.515 | 1.586 | 1.148 | 1.259 |
| Equity | 767 | 546 | 407 | 447 | 300 | 287 | 290 | 401 | 362 | 855 | 1.097 | 749 | 691 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.087 | 721 | 540 | 401 | 430 | 943 | 565 | 503 | 927 | 560 | 345 | 338 | 568 |
| Total debt | 1.087 | 721 | 540 | 401 | 430 | 943 | 565 | 503 | 927 | 560 | 345 | 338 | 568 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Unofficial title | Unofficial title | 2026 | — | — |
OM Unofficial title | Unofficial title | 2026 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Henriette Rosenberg Kær | Unofficial title | 0 companies |
| Ole Møller Knudsen | Unofficial title | 0 companies |