| Revenue | DKK 117K | -43% |
| EBITDA | DKK 104K | -38% |
| Net profit | DKK 49K | -55% |
| Total assets | DKK 372K | -35% |
| Equity | DKK -16K | +76% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.297 | 2.198 | 2.200 | 712 | 599 | 344 | 710 | 532 | 401 | 296 | 111 | 203 | 117 |
| Staff expenses | -532 | -416 | -48 | -139 | -502 | -311 | -499 | -543 | -375 | -390 | -154 | -36 | -12 |
| EBITDA | -202 | -275 | 81 | 573 | 97 | 33 | 211 | -11 | 26 | -94 | -43 | 167 | 104 |
| Depreciation & amort. | -67 | -37 | -41 | -22 | -44 | -47 | -42 | -28 | -44 | -65 | -77 | -49 | -45 |
| EBIT | -269 | -313 | 41 | 552 | 52 | -15 | 170 | -38 | -17 | -158 | -120 | 118 | 59 |
| Net financials | -28 | 37 | -24 | -48 | -25 | -21 | -13 | -12 | -13 | -11 | -9 | -8 | -9 |
| Profit before tax | -297 | -276 | 17 | 503 | 27 | -35 | 156 | -50 | -30 | -169 | -128 | 110 | 49 |
| Tax | -1 | -0 | -0 | -0 | 11 | -0 | 36 | -36 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -296 | -276 | 17 | 503 | 17 | -35 | 120 | -14 | -30 | -169 | -128 | 110 | 49 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 458 | 720 | 543 | 664 | 1.144 | 620 | 759 | 1.002 | 1.041 | 1.063 | 685 | 572 | 372 |
| Equity | -180 | -456 | -438 | 65 | 82 | 46 | 166 | 152 | 122 | -47 | -175 | -65 | -16 |
| Long-term debt | 60 | 90 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 578 | 1.085 | 982 | 599 | 1.062 | 574 | 593 | 850 | 919 | 1.110 | 860 | 637 | 388 |
| Total debt | 638 | 1.175 | 982 | 599 | 1.062 | 574 | 593 | 850 | 919 | 1.110 | 860 | 637 | 388 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TH Management | Management | 2015 | — | — |
SC Audit | Audit | 2011 | — | — |
AB Founder | Founder | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Tatjana Hennesser | Management | 0 companies |
| Søren Cortsen | Audit | 0 companies |
| Anders Beeck Lundt | Founder | 0 companies |