| Revenue | DKK 3M | -39% |
| EBITDA | DKK 257K | +261% |
| Net profit | DKK -175K | +38% |
| Total assets | DKK 9,7M | -25% |
| Equity | DKK 5M | -3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.280 | 1.867 | 1.266 | 957 | 1.362 | 1.545 | 4.653 | 4.671 | 4.177 | 4.968 | 6.385 | 4.917 | 2.991 |
| Staff expenses | -0 | -1.675 | -1.621 | -1.266 | -719 | -954 | -3.789 | -4.137 | -3.796 | -4.855 | -5.195 | -5.077 | -2.705 |
| EBITDA | -60 | 193 | -355 | -310 | 643 | 591 | 863 | 534 | 381 | 113 | 1.190 | -159 | 257 |
| Depreciation & amort. | -610 | 289 | 369 | 330 | 307 | -154 | -112 | -101 | -87 | -89 | -109 | -149 | -92 |
| EBIT | -670 | -97 | -724 | -640 | 336 | 437 | 752 | 433 | 293 | 24 | 1.081 | -308 | 165 |
| Net financials | -152 | -69 | 32 | 265 | -142 | -95 | -91 | -87 | 43 | -112 | -180 | -86 | -340 |
| Profit before tax | -535 | -326 | -692 | -375 | 194 | 341 | 661 | 346 | 336 | -88 | 902 | -394 | -167 |
| Tax | -153 | -56 | -59 | -0 | -0 | -0 | 45 | 58 | 53 | -5 | 211 | -109 | 8 |
| Net profit | -382 | -270 | -633 | -375 | 194 | 341 | 616 | 288 | 284 | -83 | 691 | -284 | -175 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.639 | 4.913 | 4.655 | 4.900 | 5.275 | 5.851 | 5.912 | 6.589 | 7.955 | 8.464 | 10.170 | 12.961 | 9.659 |
| Equity | 986 | 899 | 86 | 372 | 567 | 909 | 1.525 | 1.813 | 2.097 | 2.014 | 2.705 | 5.215 | 5.040 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204 | 2.330 | 5.152 | 4.964 | 4.035 |
| Short-term debt | -5.653 | 4.014 | 4.569 | 4.527 | 4.708 | 4.942 | 4.387 | 4.776 | 5.655 | 4.120 | 2.313 | 2.781 | 584 |
| Total debt | -5.653 | 4.014 | 4.569 | 4.527 | 4.708 | 4.942 | 4.387 | 4.776 | 5.859 | 6.450 | 7.465 | 7.746 | 4.619 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Høj Mariendal | Board of Directors | 0 companies |
| Irene Høj Jensen | Chairman | 0 companies |
| Peter Bubbel Jensen | Chairman | 0 companies |