| Revenue | DKK 3,9M | -18% |
| EBITDA | DKK 103K | -52% |
| Net profit | DKK 40K | -41% |
| Total assets | DKK 1,8M | -41% |
| Equity | DKK 77K | +109% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -4.322 | 5.700 | 4.610 | 4.641 | 5.412 | 4.522 | 4.597 | 4.750 | 5.667 | 5.610 | 5.782 | 4.818 | 3.940 |
| Staff expenses | -3.470 | -4.569 | -4.536 | -4.187 | -4.957 | -4.166 | -4.345 | -4.434 | -5.497 | -5.497 | -5.638 | -4.602 | -3.837 |
| EBITDA | 337 | -633 | 74 | 454 | 455 | 356 | 252 | 316 | 169 | 113 | 144 | 216 | 103 |
| Depreciation & amort. | -594 | -561 | -44 | -88 | -88 | -88 | -88 | -61 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -257 | -1.193 | 30 | 366 | 367 | 269 | 164 | 255 | 169 | 113 | 144 | 216 | 103 |
| Net financials | -195 | -185 | -89 | -146 | -116 | -108 | -87 | -99 | -82 | -56 | -83 | -147 | -62 |
| Profit before tax | -62 | -1.378 | -59 | 221 | 252 | 161 | 77 | 156 | 87 | 57 | 61 | 69 | 40 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -62 | -1.378 | -59 | 221 | 252 | 161 | 77 | 156 | 87 | 57 | 61 | 69 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.701 | 2.058 | 1.933 | 1.918 | 1.955 | 1.827 | 2.101 | 1.667 | 1.965 | 3.065 | 2.456 | 3.022 | 1.779 |
| Equity | 334 | -1.044 | -1.103 | -882 | -631 | -469 | -393 | -237 | -150 | -93 | -32 | 37 | 77 |
| Long-term debt | 0 | 1.718 | 1.503 | 1.015 | 1.042 | 956 | 1.253 | 642 | 363 | 508 | 439 | 1.608 | 238 |
| Short-term debt | -2.367 | 1.384 | 1.534 | 1.785 | 1.543 | 1.340 | 1.241 | 1.262 | 1.751 | 2.650 | 2.049 | 1.377 | 1.464 |
| Total debt | -2.367 | 3.102 | 3.037 | 2.800 | 2.586 | 2.296 | 2.494 | 1.904 | 2.115 | 3.158 | 2.488 | 2.985 | 1.702 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2026 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Mark Tofte Johnsen | Board of Directors | 0 companies |