| Revenue | DKK 559K | +850% |
| EBITDA | DKK 225K | +243% |
| Net profit | DKK 118K | +144% |
| Total assets | DKK 387K | +280% |
| Equity | DKK -546K | +18% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 599 | 475 | 508 | 437 | 629 | 373 | 608 | 644 | 282 | 619 | 661 | 96 | 59 | 559 |
| Staff expenses | -446 | -383 | -378 | -483 | -485 | -300 | -451 | -516 | -410 | -450 | -606 | -321 | -209 | -335 |
| EBITDA | 154 | 92 | 130 | -46 | 144 | 73 | 158 | 128 | -128 | 170 | 55 | -225 | -157 | 225 |
| Depreciation & amort. | -88 | 145 | 71 | 84 | 131 | -11 | -86 | -114 | -77 | -79 | -123 | -95 | -104 | -85 |
| EBIT | 66 | -53 | 59 | -130 | 12 | 62 | 72 | 14 | -205 | 91 | -68 | -320 | -261 | 139 |
| Net financials | -10 | -11 | -11 | -9 | -5 | -4 | -3 | -5 | -3 | -5 | -2 | -4 | -10 | -21 |
| Profit before tax | 55 | -65 | 48 | -139 | 7 | 57 | 68 | 9 | -208 | 86 | -70 | -324 | -270 | 118 |
| Tax | 5 | -11 | 17 | -26 | 2 | 11 | 15 | 2 | -46 | 19 | -15 | 53 | -0 | -0 |
| Net profit | 50 | -54 | 31 | -113 | 5 | 46 | 53 | 7 | -162 | 67 | -54 | -377 | -270 | 118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 669 | 532 | 486 | 418 | 338 | 369 | 600 | 403 | 378 | 384 | 450 | 127 | 102 | 387 |
| Equity | 209 | 155 | 187 | 74 | 79 | 125 | 178 | 133 | -29 | 37 | -17 | -394 | -665 | -546 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 459 | 377 | 300 | 344 | 259 | 244 | 422 | 270 | 407 | 346 | 466 | 521 | 766 | 933 |
| Total debt | 459 | 377 | 300 | 344 | 259 | 244 | 422 | 270 | 407 | 346 | 466 | 521 | 766 | 933 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Barbro Fantoft | Board of Directors | 0 companies |
| Gunnar Fantoft | Chairman | 0 companies |
| Connie Elgaard | Board of Directors | 0 companies |