| Revenue | DKK -558K | +43% |
| EBITDA | DKK -1,4M | -32% |
| Net profit | DKK -608K | -121% |
| Total assets | DKK 39M | +0% |
| Equity | DKK 36,5M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -355 | -341 | -425 | -336 | -327 | -440 | -569 | -462 | -490 | -349 | -681 | -621 | -390 | -558 |
| Staff expenses | -251 | -471 | -728 | -603 | -789 | -891 | -604 | -604 | -604 | -604 | -754 | -604 | -654 | -815 |
| EBITDA | -606 | -812 | -1.153 | -938 | -1.116 | -1.331 | -1.173 | -1.066 | -330 | -952 | -1.210 | -1.225 | -1.044 | -1.373 |
| Depreciation & amort. | -53 | -53 | -39 | -197 | -342 | -172 | -184 | -173 | 382 | -50 | 113 | -0 | -0 | -11 |
| EBIT | -659 | -865 | -1.193 | -1.135 | -1.458 | -1.503 | -1.357 | -1.239 | -712 | -1.002 | -1.322 | -1.225 | -1.044 | -1.384 |
| Net financials | 1.166 | 3.528 | 5.180 | 3.644 | -49 | 2.599 | 2.480 | -176 | 611 | 9.399 | -3.033 | 3.393 | 3.792 | 823 |
| Profit before tax | 507 | 2.663 | 3.988 | 2.467 | -1.630 | 1.096 | 1.122 | -1.415 | -1.240 | 4.376 | -8.701 | 1.834 | 2.748 | -561 |
| Tax | 188 | 819 | 967 | 902 | -51 | 341 | 213 | -207 | -10 | 1.156 | 30 | -117 | -83 | 47 |
| Net profit | 319 | 1.844 | 3.021 | 1.564 | -1.579 | 755 | 909 | -1.208 | -1.231 | 3.220 | -8.731 | 1.951 | 2.831 | -608 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 44.755 | 46.981 | 50.530 | 51.198 | 47.379 | 45.420 | 44.504 | 44.078 | 40.229 | 45.455 | 34.051 | 35.617 | 38.986 | 38.965 |
| Equity | 44.545 | 46.292 | 48.913 | 49.377 | 46.398 | 45.154 | 44.063 | 43.704 | 39.873 | 43.747 | 32.016 | 34.953 | 37.666 | 36.505 |
| Long-term debt | 0 | 44 | -70 | 661 | 0 | 43 | 225 | 187 | 0 | 903 | 0 | 0 | 0 | 0 |
| Short-term debt | 211 | 645 | 1.546 | 1.065 | 980 | 174 | 179 | 374 | 355 | 805 | 1.996 | 592 | 1.321 | 2.460 |
| Total debt | 211 | 645 | 1.546 | 1.726 | 980 | 217 | 404 | 374 | 355 | 1.708 | 1.996 | 592 | 1.321 | 2.460 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Sine Christiane Gerstenberg | Board of Directors | 0 companies |
| Anette Gerstenberg | Board of Directors | 0 companies |
| Knud Aage Gerstenberg | Chairman | 0 companies |
| Pernille Gerstenberg | Board of Directors | 0 companies |