| Revenue | DKK 117K | +8% |
| EBITDA | DKK 79K | +162% |
| Net profit | DKK -107K | +4% |
| Total assets | DKK 194K | -58% |
| Equity | DKK -530K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 729 | 509 | 459 | 439 | 503 | 501 | 442 | 497 | 585 | 622 | 375 | 271 | 108 | 117 |
| Staff expenses | -859 | -746 | -548 | -639 | -509 | -478 | -413 | -538 | -538 | -389 | -591 | -361 | -236 | -38 |
| EBITDA | -130 | -236 | -89 | -201 | -6 | 22 | 30 | -42 | 47 | 233 | -216 | -91 | -128 | 79 |
| Depreciation & amort. | -110 | -104 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -241 | -340 | -89 | -201 | -6 | 22 | 30 | -42 | 47 | 233 | -216 | -91 | -128 | 79 |
| Net financials | -12 | 530 | -9 | -7 | -33 | -5 | -0 | -1 | -4 | -1 | -9 | -1 | -14 | -12 |
| Profit before tax | -253 | 0 | -98 | -160 | 25 | 17 | 29 | -25 | 44 | 232 | -225 | -91 | -143 | 68 |
| Tax | -69 | -92 | -0 | 23 | 32 | 5 | 7 | 9 | 10 | 51 | -49 | -20 | -31 | 174 |
| Net profit | -184 | 283 | -98 | -184 | -7 | 12 | 22 | -34 | 33 | 181 | -176 | -71 | -112 | -107 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.305 | 593 | 909 | 793 | 472 | 489 | 327 | 333 | 351 | 424 | 523 | 670 | 459 | 194 |
| Equity | -273 | 10 | -88 | -272 | -278 | -267 | -245 | -278 | -245 | -64 | -240 | -312 | -423 | -530 |
| Long-term debt | 1.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 583 | 997 | 1.064 | 750 | 755 | 572 | 611 | 596 | 488 | 764 | 981 | 883 | 724 |
| Total debt | 1.578 | 583 | 997 | 1.064 | 750 | 755 | 572 | 611 | 596 | 488 | 764 | 981 | 883 | 724 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — | |
PJ Management | Management | 2011 | — | — |
JL Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Glennie Ella Pedersen Christensen | Audit | 0 companies |
| Peter Julius Nemeth Galsgaard | Management | 0 companies |
| Jane Leininger Kochen | Management | 0 companies |