| Revenue | DKK -16K | -6% |
| EBITDA | DKK -16K | +6% |
| Net profit | DKK -40K | +79% |
| Total assets | DKK 56K | -8% |
| Equity | DKK -595K | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 65 | 29 | 47 | 43 | -33 | -25 | -18 | -14 | -7 | -13 | -14 | -17 | -17 | -16 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 65 | 29 | 47 | 43 | -33 | -10 | -18 | -14 | -7 | -13 | -14 | -17 | -17 | -16 |
| Depreciation & amort. | 9 | -10 | -9 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 57 | 19 | 38 | 31 | -33 | -10 | -18 | -14 | -7 | -13 | -14 | -17 | -17 | -16 |
| Net financials | -5 | -5 | -4 | -0 | -15 | 14 | -12 | -12 | -187 | -15 | -173 | -1 | -172 | -24 |
| Profit before tax | 51 | 14 | 34 | 31 | -48 | -11 | -30 | -26 | -194 | -28 | -187 | -18 | -189 | -40 |
| Tax | 13 | 9 | 12 | 11 | -24 | -8 | -24 | 69 | -0 | -120 | -17 | -0 | -0 | -0 |
| Net profit | 39 | 5 | 22 | 20 | -24 | -3 | -6 | -94 | -194 | 91 | -169 | -18 | -189 | -40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 112 | 128 | 91 | 99 | 140 | 191 | 288 | 251 | 137 | 340 | 162 | 155 | 61 | 56 |
| Equity | 4 | 9 | 32 | 51 | 27 | 24 | 18 | -76 | -270 | -179 | -349 | -366 | -555 | -595 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 497 | 505 | 0 | 0 |
| Short-term debt | 108 | 119 | 60 | 47 | 113 | 167 | 270 | 328 | 407 | 519 | 14 | 16 | 616 | 652 |
| Total debt | 108 | 119 | 60 | 47 | 113 | 167 | 270 | 328 | 407 | 519 | 511 | 521 | 616 | 652 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MG Management | Management | 2009 | — | — |
LG Chief Executive Officer | Chief Executive Officer | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
STAIRCASE CONSULTING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Garde Abildgaard | Management | 0 companies |
| Lars Gjøls-Andersen | Chief Executive Officer | 0 companies |