| Revenue | DKK 2M | +1287% |
| EBITDA | DKK 2M | +1287% |
| Net profit | DKK -5,1M | +3% |
| Total assets | DKK 49,8M | -20% |
| Equity | DKK 33,5M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -43 | -123 | 25 | -11 | 156 | -17 | 2.275 | 1.724 | -26 | 67 | -17 | 148 | 2.048 |
| Staff expenses | -0 | -191 | -92 | -343 | -137 | -100 | -341 | -20 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -43 | -314 | -67 | -353 | 19 | -116 | 1.933 | 1.744 | -33 | 67 | -17 | 148 | 2.048 |
| Depreciation & amort. | -0 | -0 | -35 | -142 | -142 | -142 | -142 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -43 | -314 | -102 | -495 | -123 | -258 | 1.791 | 1.744 | -33 | 67 | -17 | 148 | 2.048 |
| Net financials | 2.614 | 1.115 | 2.362 | 5.822 | 2.884 | 4.392 | -3.447 | -9.519 | 1.120 | -5.998 | -12.029 | -5.448 | -7.185 |
| Profit before tax | 2.571 | 801 | 2.260 | 5.326 | 2.762 | 4.134 | -1.656 | -7.779 | 1.087 | -5.931 | -12.046 | -5.300 | -5.137 |
| Tax | 81 | 56 | 218 | 1.123 | 619 | 379 | 196 | 679 | -22 | 61 | -0 | -0 | -0 |
| Net profit | 2.490 | 745 | 2.042 | 4.203 | 2.143 | 3.755 | -1.852 | -8.458 | 1.109 | -5.992 | -12.046 | -5.300 | -5.137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 38.580 | 39.627 | 42.209 | 75.683 | 74.831 | 94.123 | 91.787 | 76.767 | 83.224 | 79.099 | 67.197 | 62.083 | 49.773 |
| Equity | 36.692 | 37.388 | 39.380 | 72.645 | 74.612 | 71.675 | 69.538 | 60.833 | 61.913 | 56.695 | 44.515 | 38.733 | 33.544 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 22.011 | 22.154 | 15.851 | 21.254 | 22.297 | 22.527 | 23.192 | 16.040 |
| Short-term debt | 1.888 | 2.239 | 2.816 | 3.013 | 199 | 431 | 95 | 70 | 57 | 107 | 155 | 158 | 190 |
| Total debt | 1.888 | 2.239 | 2.816 | 3.013 | 199 | 22.442 | 22.249 | 15.921 | 21.311 | 22.403 | 22.682 | 23.350 | 16.229 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LO Management | Management | 2017 | — | — |
MA Management | Management | 2018 | — | — |
BR Management | Management | 2025 | — | — |
LF Management | Management | 2016 | — | — |
KM Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Overby | Management | 0 companies |
| Mogens Aaby | Management | 0 companies |
| Bjarke Rødbro | Management | 0 companies |
| Lone Færch | Management | 0 companies |
| Kai Mathiasson Jessen | Management | 0 companies |