| Revenue | DKK 1,5M | -21% |
| EBITDA | DKK -133K | -131% |
| Net profit | DKK -153K | -371% |
| Total assets | DKK 807K | -31% |
| Equity | DKK 262K | -37% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 825 | 1.607 | 1.376 | 1.529 | 1.791 | 1.698 | 1.883 | 2.040 | 1.662 | 2.783 | 1.957 | 815 | 1.911 | 1.518 |
| Staff expenses | -761 | -1.168 | -1.261 | -1.608 | -1.547 | -1.502 | -1.447 | -1.792 | -1.325 | -1.513 | -1.493 | -1.426 | -1.480 | -1.549 |
| EBITDA | 64 | 439 | 115 | -79 | 244 | 196 | 436 | 248 | 337 | 1.270 | 463 | -611 | 431 | -133 |
| Depreciation & amort. | 90 | 62 | 67 | 97 | -67 | -63 | -80 | -46 | -40 | -40 | -61 | -58 | -63 | -45 |
| EBIT | -26 | 376 | 48 | -176 | 176 | 133 | 356 | 203 | 297 | 1.229 | 402 | -668 | 369 | -178 |
| Net financials | -49 | -43 | -38 | -38 | -44 | -23 | -15 | -9 | -206 | -309 | -319 | -5 | -287 | -1 |
| Profit before tax | -76 | 333 | 10 | -214 | 132 | 110 | 342 | 193 | 91 | 920 | 84 | -674 | 82 | -180 |
| Tax | -0 | -0 | -0 | -0 | -0 | -79 | 89 | 50 | 51 | 209 | 29 | -137 | 25 | -26 |
| Net profit | -76 | 333 | 10 | -214 | 132 | 190 | 253 | 144 | 40 | 711 | 54 | -537 | 57 | -153 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 492 | 681 | 530 | 776 | 813 | 684 | 737 | 926 | 938 | 2.319 | 1.699 | 931 | 1.177 | 807 |
| Equity | -529 | -196 | -186 | -401 | -268 | -79 | 174 | 318 | 357 | 1.069 | 1.010 | 359 | 415 | 262 |
| Long-term debt | 181 | 134 | 78 | 210 | 157 | 114 | 54 | 33 | 118 | 319 | 122 | 52 | 52 | 60 |
| Short-term debt | 840 | 743 | 638 | 966 | 925 | 649 | 509 | 574 | 463 | 931 | 567 | 520 | 709 | 485 |
| Total debt | 1.021 | 877 | 716 | 1.176 | 1.082 | 763 | 563 | 607 | 581 | 1.250 | 689 | 572 | 761 | 545 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Per Libak | Chairman | 0 companies |
| Kim Nordgaard Olesen | Board of Directors | 0 companies |
| Mads Lie Risager | Board of Directors | 0 companies |
| Charlotte Lie Risager | Chairman | 0 companies |