| Revenue | DKK 3,1M | -34% |
| EBITDA | DKK -128K | -896% |
| Net profit | DKK -182K | -395% |
| Total assets | DKK 816K | -74% |
| Equity | DKK 465K | -39% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 307 | 379 | 1.484 | 1.243 | 1.326 | 2.389 | 2.253 | 1.662 | 2.082 | 4.033 | 4.750 | 3.142 |
| Staff expenses | -504 | -339 | -1.179 | -1.156 | -1.438 | -2.061 | -2.127 | -1.759 | -1.922 | -3.110 | -4.734 | -3.270 |
| EBITDA | -214 | 21 | 246 | 367 | -112 | 327 | 126 | 203 | 160 | 923 | 16 | -128 |
| Depreciation & amort. | -0 | -0 | -0 | 140 | -15 | -1 | -44 | 150 | -64 | -97 | -66 | -48 |
| EBIT | -214 | 21 | 246 | 227 | -127 | 326 | 82 | 53 | 96 | 826 | -50 | -176 |
| Net financials | -25 | -40 | -34 | -12 | -13 | -12 | -11 | -2 | -44 | 33 | 5 | -41 |
| Profit before tax | -239 | -19 | 213 | 215 | -80 | 314 | 71 | 51 | 51 | 859 | -44 | -217 |
| Tax | -20 | -52 | 62 | 49 | 30 | 73 | 18 | 13 | 14 | 190 | -8 | -35 |
| Net profit | -219 | 33 | 150 | 167 | -110 | 241 | 53 | 38 | 38 | 669 | -37 | -182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 390 | 409 | 1.008 | 726 | 882 | 1.068 | 928 | 1.010 | 1.485 | 2.936 | 3.142 | 816 |
| Equity | — | -34 | 116 | 283 | 173 | 414 | 367 | 405 | 342 | 912 | 762 | 465 |
| Long-term debt | 0 | 0 | 65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 456 | 443 | 822 | 389 | 685 | 584 | 542 | 573 | 1.096 | 1.975 | 2.339 | 351 |
| Total debt | 456 | 443 | 887 | 389 | 685 | 584 | 542 | 573 | 1.096 | 1.975 | 2.339 | 351 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Management | Management | 2006 | — | — |
LU | Audit | 2006 | — | — |
MS Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 | |
| Individual | 100.0% | 100.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Spuur Hansen | Management | 0 companies |
| Lars Ulrich Henriksen | Audit | 0 companies |
| Morten Stang Vedsted | Management | 0 companies |