| Revenue | DKK 377K | -2% |
| EBITDA | DKK -55K | +46% |
| Net profit | DKK -59K | +62% |
| Total assets | DKK 476K | -28% |
| Equity | DKK -1,3M | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.411 | 3.038 | 1.617 | 2.295 | 2.926 | 1.997 | 2.460 | 2.737 | 1.563 | 1.787 | 1.299 | 1.474 | 386 | 377 |
| Staff expenses | -1.547 | -1.991 | -1.763 | -1.776 | -2.178 | -2.371 | -2.128 | -2.083 | -2.151 | -1.941 | -1.692 | -940 | -488 | -432 |
| EBITDA | -135 | 1.047 | -146 | 519 | 747 | -374 | 332 | 655 | -588 | -154 | -393 | 534 | -102 | -55 |
| Depreciation & amort. | 60 | -1 | -0 | -0 | -2 | -3 | -3 | -3 | -3 | -2 | -0 | -0 | -0 | -0 |
| EBIT | -195 | 1.045 | -146 | 519 | 746 | -377 | 329 | 652 | -591 | -156 | -393 | 534 | -102 | -55 |
| Net financials | -255 | -181 | -316 | -261 | -158 | -179 | -104 | -93 | -57 | -36 | -52 | -50 | -52 | -5 |
| Profit before tax | -450 | 864 | -462 | 258 | 588 | -556 | 225 | 558 | -648 | -191 | -445 | 484 | -154 | -59 |
| Tax | -0 | -0 | -0 | -0 | -87 | -13 | -0 | 73 | 27 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -450 | 864 | -462 | 258 | 675 | -543 | 225 | 485 | -675 | -191 | -445 | 484 | -154 | -59 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.486 | 2.052 | 1.466 | 1.931 | 2.006 | 1.553 | 1.353 | 2.001 | 1.031 | 1.314 | 1.086 | 1.001 | 659 | 476 |
| Equity | -1.754 | -890 | -1.351 | -1.094 | -419 | -962 | -737 | -252 | -927 | -1.119 | -1.564 | -1.080 | -1.234 | -1.294 |
| Long-term debt | 0 | 82 | 0 | 0 | 187 | 345 | 802 | 633 | 727 | 662 | 867 | 753 | 789 | 10 |
| Short-term debt | 3.239 | 2.860 | 2.818 | 3.025 | 2.239 | 2.171 | 1.288 | 1.621 | 1.232 | 1.771 | 1.783 | 1.328 | 1.104 | 1.759 |
| Total debt | 3.239 | 2.942 | 2.818 | 3.025 | 2.425 | 2.516 | 2.090 | 2.253 | 1.958 | 2.433 | 2.649 | 2.081 | 1.893 | 1.769 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Pedersen Thorsen | Board of Directors | 0 companies |
| Rita Ludvika Louise Erika Isaksen | Board of Directors | 0 companies |
| Lars Ilanguaq Angelo Sørensen | Board of Directors | 0 companies |
| Lars Isaksen | Board of Directors | 0 companies |