| Revenue | DKK 670K | -12% |
| EBITDA | DKK 48K | -75% |
| Net profit | DKK 5K | -96% |
| Total assets | DKK 839K | -13% |
| Equity | DKK 431K | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 64 | 26 | 312 | 355 | 636 | 570 | 491 | 709 | 753 | 822 | 842 | 650 | 757 | 670 |
| Staff expenses | -9 | -1 | -109 | -311 | -344 | -338 | -479 | -340 | -343 | -379 | -544 | -561 | -566 | -622 |
| EBITDA | -18 | -59 | 203 | 43 | 292 | 232 | 12 | 369 | 411 | 442 | 298 | 89 | 191 | 48 |
| Depreciation & amort. | 12 | 12 | 5 | 26 | 32 | -38 | -50 | -57 | -83 | -97 | -94 | -82 | -47 | -39 |
| EBIT | -30 | -71 | 198 | 17 | 260 | 194 | -38 | 313 | 328 | 345 | 204 | 8 | 144 | 8 |
| Net financials | -48 | -52 | -51 | -33 | -30 | -22 | -33 | -138 | -11 | -11 | -2 | 2 | 6 | -0 |
| Profit before tax | -78 | -123 | 148 | -16 | 230 | 172 | -70 | 174 | 317 | 334 | 202 | 9 | 149 | 8 |
| Tax | -0 | -26 | -0 | -49 | 43 | 41 | -11 | 63 | 71 | 76 | 47 | 9 | 35 | 3 |
| Net profit | -78 | -97 | 148 | 33 | 186 | 131 | -59 | 112 | 245 | 258 | 155 | 0 | 114 | 5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 146 | 83 | 274 | 255 | 679 | 628 | 677 | 781 | 1.107 | 999 | 911 | 909 | 969 | 839 |
| Equity | -399 | -496 | -349 | -316 | -130 | 1 | -58 | 53 | 299 | 457 | 512 | 412 | 526 | 431 |
| Long-term debt | 0 | 0 | 59 | 34 | 261 | 226 | 190 | 152 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 545 | 579 | 564 | 531 | 535 | 380 | 535 | 538 | 760 | 459 | 317 | 413 | 361 | 327 |
| Total debt | 545 | 579 | 623 | 566 | 796 | 606 | 725 | 691 | 760 | 459 | 317 | 413 | 361 | 327 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Management | Management | 2011 | — | — |
JB Management | Management | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
LIISBORG - HOLDING SMBA | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Henrik Liisborg | Management | 0 companies |
| Jesper Bjertrup Jensen | Management | 0 companies |