| Revenue | DKK 294K | +27% |
| EBITDA | DKK -2K | -102% |
| Net profit | DKK -117K | -442% |
| Total assets | DKK 469K | -23% |
| Equity | DKK 270K | -30% |
| Employees | 3 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 248 | 339 | 826 | 1.040 | 1.106 | 1.034 | 1.050 | 640 | 365 | 232 | 294 |
| Staff expenses | -235 | -272 | -308 | -0 | -0 | -0 | -0 | -0 | -514 | -255 | -142 | -296 |
| EBITDA | 7 | -48 | 30 | 153 | 139 | 43 | 12 | 35 | 126 | 111 | 90 | -2 |
| Depreciation & amort. | -9 | -23 | -23 | -0 | -0 | -0 | -0 | -0 | -42 | -42 | -55 | -100 |
| EBIT | -2 | -71 | 7 | 153 | 139 | 43 | 12 | 35 | 84 | 69 | 35 | -102 |
| Net financials | -1 | -3 | -2 | -15 | -22 | -17 | -2 | -1 | -9 | -21 | -2 | -41 |
| Profit before tax | -3 | -50 | 5 | 137 | 117 | 27 | 10 | 33 | 75 | 48 | 33 | -142 |
| Tax | -0 | -0 | -0 | 21 | 16 | 6 | 2 | 7 | 20 | 20 | -1 | -25 |
| Net profit | -3 | -50 | 5 | 117 | 101 | 21 | 8 | 26 | 55 | 27 | 34 | -117 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 143 | 199 | 165 | 305 | 399 | 525 | 565 | 475 | 568 | 494 | 610 | 469 |
| Equity | 72 | 22 | 27 | 161 | 92 | 240 | 222 | 271 | 326 | 353 | 387 | 270 |
| Long-term debt | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 71 | 177 | 138 | 141 | 307 | 285 | 343 | 204 | 233 | 117 | 200 | 199 |
| Total debt | 71 | 177 | 138 | 144 | 307 | 285 | 343 | 204 | 233 | 117 | 200 | 199 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Unofficial title | Unofficial title | 2026 | — | — |
PB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Johan Klint Nielsen | Unofficial title | 0 companies |
| Peter Baadsgaard Hansen | Management | 0 companies |