| Revenue | DKK 669K | -20% |
| EBITDA | DKK 90K | +357% |
| Net profit | DKK -22K | +83% |
| Total assets | DKK 610K | +14% |
| Equity | DKK -1,4M | -2% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.943 | 714 | 696 | 832 | 669 |
| Staff expenses | -1.915 | -1.024 | -982 | -867 | -580 |
| EBITDA | 28 | -310 | -286 | -35 | 90 |
| Depreciation & amort. | -10 | -7 | -7 | -8 | -14 |
| EBIT | 18 | -317 | -293 | -43 | 76 |
| Net financials | -41 | -53 | -80 | -121 | -109 |
| Profit before tax | -23 | -370 | -372 | -164 | -32 |
| Tax | -1 | -55 | -171 | -36 | -11 |
| Net profit | -22 | -315 | -201 | -128 | -22 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.094 | 794 | 800 | 536 | 610 |
| Equity | -761 | -1.076 | -1.277 | -1.405 | -1.427 |
| Long-term debt | 205 | 205 | 205 | 205 | 205 |
| Short-term debt | 1.650 | 1.665 | 1.872 | 1.736 | 1.832 |
| Total debt | 1.855 | 1.870 | 2.077 | 1.941 | 2.037 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
LA Management | Management | 2006 |
| Former (3) | ||
KB Audit | Audit | 2006 – 2006 |
VC Management | Management | 2006 – 2006 |
AJ Management | Management | 2006 – 2008 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Karl-Alfred Brylle | Audit | 0 companies |
| Lars Aarup Nielsen | Management | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Anders Jensen | Management | 0 companies |