| Revenue | DKK -220K | +170% |
| EBITDA | DKK -497K | -111% |
| Net profit | DKK -544K | -90% |
| Total assets | DKK 635K | -43% |
| Equity | DKK 171K | -76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.301 | 496 | 639 | 1.282 | 1.605 | 1.688 | 1.744 | 601 | 1.131 | 754 | 150 | -81 | -220 |
| Staff expenses | -617 | -520 | -861 | -843 | -869 | -935 | -1.002 | -1.034 | -1.232 | -1.016 | -517 | -154 | -278 |
| EBITDA | 684 | -25 | -223 | 439 | 735 | 752 | 742 | -433 | -101 | -262 | -367 | -236 | -497 |
| Depreciation & amort. | 60 | -58 | -47 | -47 | -60 | -37 | -32 | -28 | -41 | -41 | -41 | -41 | -32 |
| EBIT | 624 | -82 | -270 | 392 | 676 | 715 | 709 | -461 | -143 | -303 | -408 | -277 | -529 |
| Net financials | -5 | 2 | -4 | -3 | -7 | -12 | -9 | -8 | -9 | -10 | -8 | -9 | -15 |
| Profit before tax | 619 | -81 | -274 | 389 | 668 | 703 | 700 | -469 | -151 | -312 | -416 | -286 | -544 |
| Tax | 155 | -24 | -59 | 89 | 149 | 157 | 157 | -103 | -32 | 111 | -0 | -0 | -0 |
| Net profit | 464 | -57 | -214 | 301 | 520 | 546 | 543 | -367 | -119 | -424 | -416 | -286 | -544 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.579 | 1.669 | 1.291 | 1.692 | 2.250 | 2.605 | 3.063 | 2.687 | 2.632 | 1.847 | 1.390 | 1.123 | 635 |
| Equity | 1.314 | 1.185 | 897 | 1.198 | 1.641 | 2.110 | 2.574 | 2.126 | 1.925 | 1.416 | 1.001 | 715 | 171 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 194 | 442 | 394 | 453 | 576 | 466 | 465 | 560 | 707 | 431 | 389 | 408 | 464 |
| Total debt | 194 | 442 | 394 | 453 | 576 | 466 | 465 | 560 | 707 | 431 | 389 | 408 | 464 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2010 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 33.3% | 33.3% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Ingvar Jørgensen | Board of Directors | 0 companies |
| Michael Hedegaard | Board of Directors | 0 companies |
| Michael Rothman | Board of Directors | 0 companies |
| Povl Nielsen | Chairman | 0 companies |
| Søren Hougaard | Board of Directors | 0 companies |