| Revenue | DKK 2,1M | -1% |
| EBITDA | DKK -499K | -182% |
| Net profit | DKK -2,4M | -162% |
| Total assets | DKK 28,3M | -6% |
| Equity | DKK 25,6M | -9% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 96 | -96 | 6.004 | 2.541 | 2.761 | 2.830 | 2.799 | 3.156 | 3.004 | 2.784 | 2.136 | 2.120 | 2.173 | 2.146 |
| Staff expenses | -2.030 | -2.227 | -2.151 | -2.388 | -2.663 | -2.475 | -2.525 | -2.331 | -2.358 | -3.333 | -2.337 | -2.452 | -2.522 | -2.557 |
| EBITDA | -3.743 | 3.784 | 7.006 | 770 | -1.097 | -568 | -600 | -225 | -620 | 788 | 1.372 | -697 | 607 | -499 |
| Depreciation & amort. | 573 | -573 | -1.520 | -769 | -999 | -1.389 | -1.065 | -1.395 | -897 | -417 | -26 | -76 | -56 | -122 |
| EBIT | -4.316 | 3.210 | 5.486 | 1 | -2.096 | -1.957 | -1.665 | -1.620 | -1.517 | 371 | 1.346 | -773 | 551 | -621 |
| Net financials | 1.423 | -2.757 | 1.210 | 6.530 | -15.811 | -1.613 | -1.432 | -3.251 | -3.511 | -2.005 | -1.789 | -3.125 | -1.404 | -1.779 |
| Profit before tax | -8.770 | 466 | 6.696 | 6.531 | -17.907 | -3.570 | -3.097 | -4.871 | -5.028 | -1.633 | -443 | -3.898 | -853 | -2.400 |
| Tax | -0 | -5 | 615 | 531 | -310 | 90 | 1.046 | -21 | -0 | 3.005 | -0 | 33 | 64 | -0 |
| Net profit | -8.770 | 471 | 6.080 | 6.000 | -17.597 | -3.660 | -4.142 | -4.850 | -5.028 | -4.638 | -443 | -3.931 | -917 | -2.400 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 68.016 | 65.433 | 73.030 | 77.667 | 85.164 | 80.825 | 99.274 | 50.538 | 42.811 | 36.045 | 35.234 | 30.901 | 30.211 | 28.349 |
| Equity | 63.043 | 62.572 | 68.653 | 74.523 | 56.943 | 53.254 | 49.009 | 44.053 | 38.917 | 34.279 | 33.628 | 29.564 | 28.060 | 25.621 |
| Long-term debt | 1.280 | -1.280 | 0 | 0 | 3.395 | 3.277 | 3.146 | 3.026 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.693 | -1.580 | 4.377 | 2.837 | 24.826 | 24.293 | 47.120 | 3.459 | 3.894 | 1.766 | 1.606 | 1.337 | 2.151 | 2.728 |
| Total debt | 4.973 | -2.860 | 4.377 | 2.837 | 28.221 | 27.570 | 50.265 | 6.485 | 3.894 | 1.766 | 1.606 | 1.337 | 2.151 | 2.728 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AN Management | Management | 2011 | — | — |
PA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2011 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Nielsen | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |