| Revenue | DKK 447K | +35% |
| EBITDA | DKK 29K | +114% |
| Net profit | DKK 28K | +114% |
| Total assets | DKK 593K | +9% |
| Equity | DKK 418K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 953 | 401 | 285 | 295 | 396 | 266 | 686 | 663 | 671 | 885 | 1.095 | 847 | 331 | 447 |
| Staff expenses | -869 | -605 | -436 | -201 | -326 | -410 | -409 | -553 | -459 | -588 | -749 | -793 | -537 | -418 |
| EBITDA | 84 | -204 | -151 | 94 | 70 | -144 | 277 | 110 | 211 | 297 | 346 | 54 | -207 | 29 |
| Depreciation & amort. | -0 | -0 | -5 | -10 | -6 | -0 | -4 | -7 | -7 | -2 | -0 | -0 | -0 | -0 |
| EBIT | 84 | -204 | -156 | 84 | 64 | -144 | 272 | 103 | 205 | 295 | 346 | 54 | -207 | 29 |
| Net financials | -56 | -17 | 2 | -39 | -29 | 6 | 18 | -0 | 10 | 3 | -17 | -2 | 0 | -1 |
| Profit before tax | 28 | -220 | -153 | 46 | 35 | -138 | 291 | 103 | 215 | 297 | 330 | 52 | -206 | 28 |
| Tax | 17 | -32 | -28 | 12 | 12 | 79 | 2 | 14 | 53 | 81 | 88 | 29 | -4 | -0 |
| Net profit | 11 | -188 | -126 | 34 | 23 | -217 | 289 | 89 | 162 | 216 | 242 | 23 | -202 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.211 | 870 | 689 | 447 | 556 | 285 | 409 | 432 | 696 | 793 | 1.143 | 719 | 545 | 593 |
| Equity | 626 | 438 | 312 | 117 | 141 | -77 | 212 | 247 | 323 | 483 | 668 | 591 | 389 | 418 |
| Long-term debt | -3 | 29 | 57 | 94 | 82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 583 | 433 | 377 | 330 | 415 | 362 | 197 | 184 | 368 | 305 | 471 | 124 | 156 | 175 |
| Total debt | 583 | 433 | 377 | 330 | 415 | 362 | 197 | 184 | 368 | 305 | 471 | 124 | 156 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Audit | Audit | 2007 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2020 | |
Zangenberg & Partners ApS | Company | 25.0% | 25.0% | 2024 |
AT-BLIVE-SET.DK ApS | Company | 100.0% | 100.0% | 2007 |
| Individual | 25.0% | 25.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Gutfelt | Audit | 0 companies |
| Jesper Wilhelm Wieder | Chief Executive Officer | 0 companies |