| Revenue | DKK 775K | +31% |
| EBITDA | DKK 188K | +1582% |
| Net profit | DKK -388K | -267% |
| Total assets | DKK 1,1M | -21% |
| Equity | DKK 871K | -31% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 876 | 1.160 | 700 | 1.125 | 436 | 852 | 439 | 618 | 711 | 580 | 446 | 591 | 775 |
| Staff expenses | -658 | -1.039 | -897 | -794 | -517 | -555 | -595 | -506 | -587 | -551 | -510 | -580 | -587 |
| EBITDA | 218 | 120 | -11 | 330 | -81 | 297 | -156 | 112 | 124 | 28 | -64 | 11 | 188 |
| Depreciation & amort. | -144 | -61 | 93 | -4 | -4 | -0 | -0 | -29 | -46 | -21 | -14 | -5 | -4 |
| EBIT | 74 | 59 | -104 | 326 | -86 | 297 | -156 | 83 | 78 | 8 | -78 | 6 | 184 |
| Net financials | -70 | -93 | 165 | -62 | 44 | 546 | 46 | 318 | 110 | 193 | -502 | 227 | -531 |
| Profit before tax | 4 | -34 | 61 | 264 | -42 | 843 | -110 | 401 | 188 | 200 | -580 | 233 | -348 |
| Tax | -0 | -0 | -0 | 43 | -13 | 53 | -34 | 19 | 16 | 3 | -17 | 1 | 41 |
| Net profit | 4 | -34 | 61 | 221 | -29 | 790 | -76 | 383 | 172 | 198 | -563 | 232 | -388 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 344 | 812 | 339 | 441 | 542 | 1.100 | 975 | 1.419 | 1.496 | 1.843 | 1.126 | 1.393 | 1.099 |
| Equity | -802 | -129 | -69 | 153 | 123 | 913 | 837 | 1.220 | 1.392 | 1.589 | 1.026 | 1.259 | 871 |
| Long-term debt | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 42 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 746 | 941 | 408 | 288 | 418 | 187 | 138 | 157 | 104 | 254 | 99 | 134 | 228 |
| Total debt | 1.146 | 941 | 408 | 288 | 418 | 187 | 138 | 199 | 104 | 254 | 99 | 134 | 228 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2008 | — | — |
ET Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Asta Frida Nørregaard Torrild | Management | 0 companies |
| Erik Torrild | Management | 0 companies |