| Revenue | DKK 0 | — |
| EBITDA | DKK 0 | — |
| Net profit | DKK 0 | +100% |
| Total assets | DKK 348K | +0% |
| Equity | DKK -198K | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.107 | 1.472 | 798 | 632 | 798 | 996 | -149 | -257 | -126 | 392 | -6 | -1 | 0 |
| Staff expenses | -858 | -577 | -406 | -361 | -406 | -773 | -158 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 250 | -115 | 54 | 29 | 54 | 19 | -307 | -257 | -126 | 196 | -26 | -1 | 0 |
| Depreciation & amort. | -185 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 65 | -115 | 54 | 29 | 54 | 19 | -307 | -257 | -126 | 196 | -26 | -1 | 0 |
| Net financials | -20 | -3 | -0 | -10 | -0 | -0 | -0 | -0 | -10 | 0 | -1 | -0 | 0 |
| Profit before tax | 45 | -118 | 53 | 20 | 53 | 19 | -307 | -257 | -135 | 196 | -27 | -1 | 0 |
| Tax | 15 | -52 | 13 | 5 | 13 | 4 | -0 | -57 | -0 | 16 | -0 | -0 | -0 |
| Net profit | 29 | -65 | 40 | 15 | 40 | 15 | -307 | -201 | -135 | 180 | -27 | -1 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.155 | 651 | 418 | 345 | 418 | 495 | 686 | 1.138 | 994 | 394 | 363 | 348 | 348 |
| Equity | 359 | 294 | 274 | 289 | 274 | 289 | -14 | -215 | -350 | -170 | -197 | -198 | -198 |
| Long-term debt | 33 | 0 | 13 | 5 | 13 | 4 | 0 | 613 | 618 | 314 | 545 | 540 | 540 |
| Short-term debt | 2.749 | 357 | 131 | 52 | 131 | 202 | 700 | 1.352 | 1.344 | 250 | 15 | 6 | 6 |
| Total debt | 2.782 | 357 | 144 | 57 | 144 | 206 | 700 | 1.352 | 1.344 | 564 | 560 | 546 | 546 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AH Management | Management | 2005 | — | — |
HE Management | Management | 2023 | — | — |
MB Unofficial title | Unofficial title | 2026 | — | — |
IM Audit | Audit | 2005 | — | — |
PM Unofficial title | Unofficial title | 2026 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 33.3% | 33.3% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Annemette Heller | Management | 0 companies |
| Henrik Eghave Flindtholt | Management | 0 companies |
| Michala Beathe Roepstorff | Unofficial title | 0 companies |
| Inge Marie Glaring | Audit | 0 companies |
| Peter-Michael Marskot Engstrøm | Unofficial title | 0 companies |
| Kim Madsen | Chairman | 0 companies |