| Revenue | DKK 1,2M | +142% |
| EBITDA | DKK -1,7M | +36% |
| Net profit | DKK -1,9M | +33% |
| Total assets | DKK 5,9M | -16% |
| Equity | DKK -5,3M | -57% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.223 | 1.184 | 4.465 | 2.085 | 2.315 | 2.475 | 3.258 | 2.879 | 2.469 | 4.649 | 3.339 | 1.427 | 499 | 1.209 |
| Staff expenses | -2.870 | -2.885 | -1.963 | -2.115 | -2.458 | -2.837 | -3.059 | -3.039 | -2.932 | -3.202 | -3.154 | -3.049 | -3.219 | -2.952 |
| EBITDA | -647 | -1.701 | 2.502 | -30 | -144 | -363 | 198 | -160 | -464 | 1.447 | 185 | -1.623 | -2.720 | -1.744 |
| Depreciation & amort. | -31 | -25 | -31 | -70 | -121 | -121 | -121 | -90 | -25 | -7 | -21 | -21 | -21 | -21 |
| EBIT | -678 | -1.726 | 2.471 | -100 | -264 | -483 | 77 | -250 | -488 | 1.440 | 164 | -1.644 | -2.741 | -1.765 |
| Net financials | -126 | -790 | -76 | -23 | -42 | -21 | -47 | -43 | -35 | 29 | -105 | -146 | -160 | -166 |
| Profit before tax | -804 | -2.516 | 2.395 | -123 | -306 | -504 | 30 | -293 | -524 | 1.469 | 59 | -1.790 | -2.901 | -1.931 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -804 | -2.516 | 2.395 | -123 | -306 | -504 | 30 | -293 | -523 | 1.469 | 59 | -1.790 | -2.901 | -1.931 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.075 | 5.192 | 5.399 | 6.155 | 6.393 | 6.627 | 7.258 | 7.227 | 7.538 | 9.076 | 9.494 | 7.607 | 6.955 | 5.862 |
| Equity | 1.714 | -899 | 1.496 | 1.373 | 1.066 | 562 | 592 | 300 | -223 | 1.246 | 1.305 | -485 | -3.386 | -5.317 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46 | 46 | 47 | 0 | 0 |
| Short-term debt | 4.361 | 6.090 | 3.903 | 4.782 | 5.327 | 6.065 | 6.665 | 6.927 | 7.761 | 7.784 | 8.144 | 8.045 | 10.341 | 11.179 |
| Total debt | 4.361 | 6.090 | 3.903 | 4.782 | 5.327 | 6.065 | 6.665 | 6.927 | 7.761 | 7.830 | 8.190 | 8.092 | 10.341 | 11.179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 1970 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1970 | — | — | |
| Board of Directors | 1970 | — | — | |
| Board of Directors | 1970 | — | — | |
| Board of Directors | 1970 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1970 |
| Person | Role here | Other companies |
|---|---|---|
| Svend Blankholm | Audit | 0 companies |
| Jesper Bo Andrejcak | Board of Directors | 0 companies |
| Jozef Grecian Andrejcak | Board of Directors | 0 companies |
| Kozimirska Andrejcak | Board of Directors | 0 companies |
| Karen Annette Andrejcak | Board of Directors | 0 companies |