| Revenue | DKK 21K | -167% |
| EBITDA | DKK -1,2M | +4% |
| Net profit | DKK 26K | -89% |
| Total assets | DKK 18,7M | +1% |
| Equity | DKK 14,4M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -150 | -162 | -160 | -107 | -119 | -105 | -120 | -94 | -97 | -152 | -82 | -31 | 21 |
| Staff expenses | -343 | -372 | -520 | -643 | -827 | -985 | -922 | -1.228 | -1.220 | -1.254 | -1.264 | -1.264 | -1.264 |
| EBITDA | -493 | -535 | -680 | -750 | -946 | -1.090 | -1.043 | -1.322 | -1.318 | -1.406 | -1.347 | -1.295 | -1.243 |
| Depreciation & amort. | -0 | -0 | -9 | -18 | -37 | -35 | -40 | -40 | -42 | -48 | -75 | -72 | -70 |
| EBIT | -493 | -535 | -689 | -768 | -984 | -1.126 | -1.083 | -1.362 | -1.360 | -1.454 | -1.422 | -1.367 | -1.313 |
| Net financials | 2.650 | 1.150 | 1.638 | 1.366 | 1.081 | 1.035 | -1.468 | 2.429 | 460 | 1.720 | -2.145 | 1.580 | 1.238 |
| Profit before tax | 2.157 | 615 | 949 | 598 | 97 | -91 | -2.551 | 1.067 | -899 | 266 | -3.567 | 213 | -76 |
| Tax | 552 | 175 | 258 | 141 | 24 | 15 | -554 | 244 | -178 | 140 | -692 | -16 | -101 |
| Net profit | 1.605 | 440 | 691 | 457 | 72 | -106 | -1.997 | 823 | -721 | 126 | -2.875 | 229 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.215 | 22.402 | 21.521 | 23.353 | 22.565 | 22.343 | 20.018 | 20.359 | 19.561 | 20.688 | 18.252 | 18.518 | 18.746 |
| Equity | 21.962 | 22.090 | 21.345 | 21.196 | 20.298 | 20.088 | 17.483 | 18.198 | 17.317 | 17.387 | 14.454 | 14.625 | 14.350 |
| Long-term debt | 0 | 0 | 0 | 1.982 | 1.939 | 1.895 | 1.850 | 1.846 | 1.781 | 2.754 | 2.638 | 2.521 | 2.403 |
| Short-term debt | 253 | 311 | 175 | 175 | 328 | 359 | 685 | 315 | 463 | 547 | 1.160 | 1.372 | 1.993 |
| Total debt | 253 | 311 | 175 | 2.157 | 2.267 | 2.255 | 2.535 | 2.161 | 2.243 | 3.302 | 3.798 | 3.893 | 4.395 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Chairman | 2015 | — | — | |
| Chairman | 2005 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Samsø Jensen | Board of Directors | 0 companies |
| John Eric Rath Petersen | Chairman | 0 companies |
| Frantz Carsten Carstensen Dolberg | Chairman | 0 companies |
| Medea Solevad Plesner | Chairman | 0 companies |
| Hans Clausen | Board of Directors | 0 companies |