| Revenue | DKK 131K | +52% |
| EBITDA | DKK 59K | +119% |
| Net profit | DKK -139K | +76% |
| Total assets | DKK 712K | -24% |
| Equity | DKK 614K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.646 | 2.790 | 1.509 | 1.009 | 979 | 844 | 979 | 1.055 | 768 | 261 | 300 | 86 | 131 |
| Staff expenses | -1.389 | -1.305 | -526 | -319 | -258 | -197 | -265 | -271 | -368 | -20 | -1 | -370 | -72 |
| EBITDA | 353 | 385 | 373 | 242 | 175 | 176 | 231 | 345 | 371 | 239 | 257 | -310 | 59 |
| Depreciation & amort. | -316 | -374 | -306 | -243 | -292 | -272 | -259 | -271 | -294 | -395 | -422 | -277 | -194 |
| EBIT | 37 | 10 | 66 | -1 | -117 | -96 | -28 | 73 | 77 | -155 | -165 | -586 | -135 |
| Net financials | -7 | -2 | 25 | 5 | 8 | 2 | 7 | -1 | 3 | 4 | 7 | 1 | -5 |
| Profit before tax | 30 | 8 | 91 | 4 | -109 | -94 | -20 | 73 | 80 | -152 | -158 | -585 | -139 |
| Tax | -5 | 29 | 25 | -0 | -0 | -0 | -0 | -0 | 10 | -8 | -0 | -0 | -0 |
| Net profit | 35 | -20 | 66 | 4 | -109 | -94 | -20 | 73 | 69 | -144 | -158 | -585 | -139 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.475 | 2.644 | 2.050 | 1.950 | 1.656 | 1.597 | 1.689 | 1.940 | 1.912 | 1.620 | 1.462 | 931 | 712 |
| Equity | 1.735 | 1.714 | 1.780 | 1.784 | 1.674 | 1.580 | 1.560 | 1.632 | 1.702 | 1.558 | 1.400 | 814 | 614 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 740 | 930 | 270 | 167 | -18 | 16 | 129 | 307 | 210 | 62 | 63 | 117 | 99 |
| Total debt | 740 | 930 | 270 | 167 | -18 | 16 | 129 | 307 | 210 | 62 | 63 | 117 | 99 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Dahl Kühlwein Kristiansen | Board of Directors | 0 companies |
| Kate Friis Kühlwein Poulsen | Chairman | 0 companies |
| Ib René Laursen | Chairman | 0 companies |
| Else Visgaard | Board of Directors | 0 companies |
| Merete Hoffmann | Board of Directors | 0 companies |