| Revenue | DKK 110K | -85% |
| EBITDA | DKK -651K | -227% |
| Net profit | DKK -72K | +98% |
| Total assets | DKK 11,8M | -3% |
| Equity | DKK 11,6M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 815 | 806 | 814 | 1.116 | 717 | 508 | 620 | 643 | 730 | 586 | 782 | 1.224 | 737 | 110 |
| Staff expenses | -697 | -792 | -1.056 | -1.009 | -911 | -886 | -944 | -877 | -880 | -887 | -1.185 | -1.175 | -935 | -599 |
| EBITDA | 118 | 14 | -243 | 107 | -194 | -379 | -324 | -234 | -584 | -302 | -403 | 50 | -199 | -651 |
| Depreciation & amort. | -9 | 12 | 58 | -19 | -12 | -11 | -10 | -12 | -8 | -11 | -20 | -37 | -39 | -45 |
| EBIT | 109 | 2 | -301 | 88 | -206 | -390 | -334 | -246 | -592 | -313 | -423 | 13 | -238 | -695 |
| Net financials | 602 | 2.132 | 926 | 1.917 | 688 | 1.167 | 4.414 | 1.080 | 988 | 1.853 | 948 | 604 | -3.646 | 604 |
| Profit before tax | 711 | 2.135 | 625 | 2.005 | 482 | 778 | 4.081 | 834 | 396 | 1.541 | 525 | 617 | -3.884 | -91 |
| Tax | -1 | 25 | -61 | -31 | 388 | -92 | -105 | 7 | -80 | -10 | -58 | 4 | 0 | -19 |
| Net profit | 712 | 2.110 | 687 | 2.037 | 94 | 870 | 4.186 | 826 | 477 | 1.551 | 583 | 613 | -3.884 | -72 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.941 | 8.109 | 8.974 | 11.026 | 10.858 | 9.792 | 13.711 | 14.629 | 15.428 | 15.832 | 15.832 | 16.495 | 12.205 | 11.787 |
| Equity | 2.819 | 4.832 | 5.422 | 7.360 | 7.354 | 8.123 | 12.309 | 13.030 | 13.398 | 14.839 | 15.309 | 15.807 | 11.806 | 11.612 |
| Long-term debt | 0 | 0 | 0 | 2.678 | 2.380 | 0 | 0 | 0 | 0 | 71 | 162 | 95 | 0 | 0 |
| Short-term debt | 3.122 | 3.278 | 3.552 | 989 | 1.124 | 1.670 | 1.402 | 1.599 | 2.026 | 919 | 356 | 587 | 381 | 97 |
| Total debt | 3.122 | 3.278 | 3.552 | 3.666 | 3.504 | 1.670 | 1.402 | 1.599 | 2.026 | 990 | 517 | 682 | 381 | 97 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2006 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Stig Henriksen | Chairman | 0 companies |
| Lone Henriksen | Chairman | 0 companies |
| René Rasmussen | Board of Directors | 0 companies |
| Line Kristina Rasmussen | Board of Directors | 0 companies |