| Revenue | DKK 1,3M | -9% |
| EBITDA | DKK -27K | -122% |
| Net profit | DKK -35K | -142% |
| Total assets | DKK 475K | -23% |
| Equity | DKK 265K | -12% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4 | 193 | 350 | 452 | 527 | — | 936 | 461 | 474 | 647 | 998 | 1.555 | 1.475 | 1.339 |
| Staff expenses | -0 | -88 | -213 | -217 | -286 | -0 | -943 | -378 | -409 | -625 | -872 | -1.384 | -1.352 | -1.366 |
| EBITDA | -2 | 105 | 137 | 235 | 241 | 0 | -7 | 83 | 65 | 21 | 126 | 171 | 123 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -21 | -21 | -17 | -11 |
| EBIT | -2 | 105 | 137 | 235 | 241 | 0 | -7 | 83 | 65 | 13 | 106 | 150 | 106 | -37 |
| Net financials | -18 | -20 | -11 | -8 | -2 | 0 | -1 | -1 | -1 | -2 | -1 | -1 | -1 | -2 |
| Profit before tax | -22 | 86 | 125 | 227 | 239 | 0 | -8 | 82 | 64 | 11 | 104 | 149 | 106 | -40 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -1 | 20 | 15 | 3 | 29 | 34 | 24 | -5 |
| Net profit | -20 | 86 | 125 | 227 | 239 | 0 | -6 | 63 | 48 | 8 | 75 | 115 | 82 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 46 | 32 | 39 | 110 | 0 | 185 | 193 | 325 | 325 | 526 | 705 | 619 | 475 |
| Equity | -945 | -859 | -734 | -507 | -268 | 0 | 48 | 111 | 159 | 167 | 243 | 358 | 300 | 265 |
| Long-term debt | 479 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 466 | 906 | 766 | 546 | 378 | 0 | 137 | 83 | 166 | 155 | 282 | 347 | 319 | 210 |
| Total debt | 945 | 906 | 766 | 546 | 378 | 0 | 137 | 83 | 166 | 155 | 282 | 347 | 319 | 210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
DB Management | Management | 2005 | — | — |
SF Management | Management | 2005 | — | — |
MD Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Sørensen | Management | 0 companies |
| Steen Falsner | Management | 0 companies |
| Dan Børge Larsen | Management | 0 companies |
| Sven Flemming Koch | Management | 0 companies |
| Morten Damgaard Kristensen | Management | 0 companies |