| Revenue | DKK -161K | -67% |
| EBITDA | DKK -875K | +5% |
| Net profit | DKK -703K | +9% |
| Total assets | DKK 2,3M | +39% |
| Equity | DKK 642K | +86% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.743 | 5.405 | 4.776 | 2.944 | 2.539 | 1.921 | -244 | -349 | 589 | -10 | -843 | -527 | -492 | -161 |
| Staff expenses | -4.849 | -4.808 | -4.667 | -5.181 | -3.036 | -1.064 | -1.517 | -1.573 | -1.410 | -1.079 | -1.029 | -633 | -428 | -714 |
| EBITDA | -106 | 597 | 88 | -2.238 | -544 | 834 | -1.761 | -1.922 | -822 | -1.089 | -1.872 | -1.160 | -924 | -875 |
| Depreciation & amort. | -214 | -210 | -187 | -133 | -29 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -0 | -0 |
| EBIT | -320 | 387 | -99 | -2.371 | -574 | 834 | -1.761 | -1.922 | -822 | -1.089 | -1.872 | -1.171 | -924 | -875 |
| Net financials | 42 | -214 | -164 | -153 | 37 | 108 | -100 | -243 | -243 | -60 | -50 | -63 | -62 | -25 |
| Profit before tax | -146 | 173 | -263 | -2.524 | -537 | 943 | -1.861 | -2.165 | -1.065 | -1.149 | -1.922 | -1.235 | -986 | -900 |
| Tax | 66 | 44 | -57 | -556 | -117 | 211 | -408 | -476 | -233 | -250 | -422 | -272 | -215 | -197 |
| Net profit | -212 | 129 | -206 | -1.968 | -420 | 732 | -1.453 | -1.689 | -832 | -899 | -1.500 | -963 | -771 | -703 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.136 | 7.783 | 8.367 | 6.533 | 5.067 | 3.742 | 3.462 | 3.737 | 3.420 | 1.751 | 1.252 | 1.406 | 1.638 | 2.282 |
| Equity | 1.185 | 1.313 | 1.108 | -860 | -1.280 | -548 | -2.001 | -3.690 | 78 | 179 | 79 | 115 | 345 | 642 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 161 | 164 | 167 | 172 | 177 | 184 |
| Short-term debt | 6.947 | 6.448 | 7.246 | 7.393 | 6.347 | 4.290 | 5.462 | 7.427 | 3.181 | 1.407 | 1.007 | 1.118 | 1.116 | 1.456 |
| Total debt | 6.947 | 6.448 | 7.246 | 7.393 | 6.347 | 4.290 | 5.462 | 7.427 | 3.342 | 1.572 | 1.174 | 1.290 | 1.294 | 1.640 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 2009 | — | — |
MJ Management | Management | 2015 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AR INVEST ApS | Company | 100.0% | 100.0% | 2016 |
M. J. INVEST AF 2005 ApS | Company | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Bjerregaard Petersen | Management | 0 companies |
| Michael Jørgensen | Management | 0 companies |
| Per Henriksen | Chief Executive Officer | 0 companies |