| Revenue | DKK -218K | +26% |
| EBITDA | DKK -1,1M | -5% |
| Net profit | DKK 435K | -95% |
| Total assets | DKK 78,5M | -3% |
| Equity | DKK 78,3M | +0% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 539 | 407 | 325 | 298 | — | -218 | -260 | -265 | -239 | -179 | -175 | -161 | -173 | -218 |
| Staff expenses | -871 | -875 | -917 | -1.033 | -978 | -652 | -569 | -638 | -520 | -571 | -689 | -823 | -848 | -851 |
| EBITDA | -332 | -468 | -591 | -735 | -1.091 | -870 | -829 | -903 | -760 | -750 | -863 | -984 | -1.021 | -1.069 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -332 | -468 | -591 | -735 | -1.091 | -870 | -829 | -903 | -760 | -750 | -863 | -984 | -1.021 | -1.069 |
| Net financials | 772 | 8.883 | 8.507 | 1.490 | -2.614 | 12.730 | 5.897 | 4.284 | -2.283 | 19.370 | -6.473 | 7.761 | 13.153 | 1.625 |
| Profit before tax | 440 | 8.415 | 7.916 | 755 | -3.705 | 11.860 | 5.069 | 3.381 | -3.043 | 18.620 | -7.336 | 6.778 | 12.132 | 557 |
| Tax | 660 | 2.019 | 1.835 | 93 | -882 | 2.613 | 1.109 | 751 | -667 | 4.101 | -1.612 | 1.503 | 2.666 | 121 |
| Net profit | -220 | 6.397 | 6.080 | 662 | -2.823 | 9.248 | 3.960 | 2.630 | -2.376 | 14.519 | -5.725 | 5.275 | 9.466 | 435 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75.204 | 73.636 | 79.387 | 88.002 | 67.138 | 73.838 | 70.990 | 62.323 | 58.802 | 75.344 | 65.353 | 69.956 | 80.849 | 78.463 |
| Equity | 39.684 | 45.380 | 50.760 | 50.722 | 47.199 | 55.747 | 59.007 | 60.937 | 57.860 | 71.679 | 65.255 | 69.830 | 78.596 | 78.331 |
| Long-term debt | 34.435 | 25.325 | 25.909 | 30.521 | 19.652 | 16.716 | 11.091 | 749 | 753 | 756 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.086 | 2.931 | 2.718 | 6.758 | 286 | 1.375 | 892 | 637 | 189 | 2.909 | 98 | 126 | 2.253 | 131 |
| Total debt | 35.521 | 28.256 | 28.626 | 37.279 | 19.939 | 18.091 | 11.984 | 1.387 | 942 | 3.665 | 98 | 126 | 2.253 | 131 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Kathrine Gran Hartvigsen | Board of Directors | 0 companies |
| Nanna Vestskov Hansson | Board of Directors | 0 companies |
| Mette Krogh Hansson | Chairman | 0 companies |