| Revenue | DKK 540K | -19% |
| EBITDA | DKK -166K | -4883% |
| Net profit | DKK -149K | -6235% |
| Total assets | DKK 133K | -55% |
| Equity | DKK -103K | -322% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 604 | 401 | 726 | 744 | 618 | 503 | 438 | 360 | 263 | 582 | 467 | 840 | 667 | 540 |
| Staff expenses | -506 | -341 | -491 | -648 | -701 | -545 | -321 | -488 | -376 | -416 | -620 | -608 | -663 | -706 |
| EBITDA | 98 | 61 | 234 | 96 | -84 | -42 | 117 | -128 | -114 | 166 | -153 | 232 | 3 | -166 |
| Depreciation & amort. | -11 | -11 | -11 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 87 | 50 | 224 | 93 | -84 | -42 | 117 | -128 | -114 | 166 | -153 | 232 | 3 | -166 |
| Net financials | -53 | -36 | -22 | -17 | -21 | -8 | -2 | -3 | -9 | -27 | -6 | -24 | -5 | -20 |
| Profit before tax | 34 | 14 | 201 | 76 | -105 | -51 | 115 | -130 | -123 | 139 | -159 | 208 | -1 | -186 |
| Tax | 12 | 9 | 53 | 26 | -0 | -0 | -0 | -0 | -0 | -22 | -34 | 51 | 1 | -36 |
| Net profit | 23 | 5 | 148 | 50 | -105 | -51 | 115 | -130 | -123 | 161 | -125 | 157 | -2 | -149 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 496 | 283 | 293 | 383 | 308 | 400 | 133 | 122 | 130 | 417 | 234 | 220 | 298 | 133 |
| Equity | -115 | -110 | 38 | 88 | -16 | -67 | 48 | -82 | -205 | 18 | -108 | 49 | 46 | -103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 612 | 393 | 255 | 295 | 325 | 467 | 85 | 205 | 335 | 400 | 342 | 171 | 251 | 236 |
| Total debt | 612 | 393 | 255 | 295 | 325 | 467 | 85 | 205 | 335 | 400 | 342 | 171 | 251 | 236 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK | Audit | 2011 | — | — |
PB Unofficial title | Unofficial title | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Krog Christoffersen | Audit | 0 companies |
| Pernille Bigaard | Unofficial title | 0 companies |