| Revenue | DKK 269K | -51% |
| EBITDA | DKK -382K | -28% |
| Net profit | DKK -438K | -78% |
| Total assets | DKK 244K | -53% |
| Equity | DKK -264K | -251% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.008 | 1.474 | 1.061 | 1.008 | 1.296 | 1.138 | 1.089 | 834 | 1.425 | 551 | 269 |
| Staff expenses | -1.608 | -1.314 | -1.275 | -1.431 | -1.127 | -1.006 | -606 | -776 | -839 | -850 | -650 |
| EBITDA | 400 | 160 | -135 | -224 | 169 | 132 | 483 | 58 | 586 | -299 | -382 |
| Depreciation & amort. | 20 | -20 | -20 | -21 | -0 | -5 | -5 | -5 | -5 | -0 | -0 |
| EBIT | 380 | 140 | -155 | -245 | 169 | 127 | 478 | 53 | 580 | -299 | -382 |
| Net financials | -25 | -28 | 52 | -40 | -82 | -33 | -28 | -35 | -10 | -13 | -7 |
| Profit before tax | 354 | 112 | -103 | -285 | 87 | 95 | 450 | 18 | 571 | -312 | -389 |
| Tax | 93 | 32 | 40 | 100 | 30 | 26 | 101 | 16 | 129 | -65 | 50 |
| Net profit | 261 | 80 | -143 | -384 | 56 | 69 | 349 | 2 | 441 | -247 | -438 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 555 | 735 | 467 | 524 | 213 | 412 | 783 | 386 | 971 | 516 | 244 |
| Equity | 49 | 129 | -13 | -398 | -341 | -272 | 90 | 92 | 478 | 174 | -264 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 506 | 603 | 480 | 922 | 554 | 685 | 687 | 293 | 478 | 341 | 508 |
| Total debt | 506 | 603 | 480 | 922 | 554 | 685 | 687 | 293 | 478 | 341 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2010 | — | — |
MB Unofficial title | Unofficial title | 2024 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2005 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2007 | — | — | |
EH | Board of Directors | 2005 | — | — |
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Morten Bøgenskjold | Unofficial title | 0 companies |
| Mette Bjørnholt Kollerup | Board of Directors | 0 companies |
| Lars Henrik Nielsen | Board of Directors | 0 companies |
| David Madie | Board of Directors | 0 companies |
| Eva Høeg | Board of Directors | 0 companies |
| Anya Schønning Glentved | Board of Directors | 0 companies |
| Hans Ottosen | Chairman | 0 companies |