| Revenue | DKK 3K | -98% |
| EBITDA | DKK 3K | +115% |
| Net profit | DKK 3K | +112% |
| Total assets | DKK 3K | -78% |
| Equity | DKK 3K | +38738% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 547 | 416 | 468 | 459 | 478 | 369 | 350 | 324 | 360 | 307 | 180 | 144 | 3 |
| Staff expenses | -80 | -313 | -474 | -422 | -449 | -343 | -338 | -356 | -266 | -342 | -330 | -166 | -0 |
| EBITDA | -54 | 103 | -6 | 37 | 29 | 25 | 12 | -32 | 94 | -35 | -150 | -21 | 3 |
| Depreciation & amort. | 4 | -12 | -12 | -32 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -58 | 91 | -18 | 5 | 28 | 25 | 12 | -32 | 94 | -35 | -150 | -21 | 3 |
| Net financials | 0 | -79 | 215 | -3 | 0 | -0 | 3 | -3 | -2 | 3 | 1 | -5 | -0 |
| Profit before tax | -148 | 12 | 197 | 2 | 28 | 25 | 15 | -35 | 92 | -32 | -148 | -27 | 3 |
| Tax | 5 | -9 | 21 | 10 | 6 | 7 | 6 | -0 | 16 | -0 | 1 | -0 | -0 |
| Net profit | -153 | 21 | 176 | -8 | 23 | 19 | 9 | -35 | 76 | -32 | -149 | -27 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.083 | 698 | 333 | 267 | 265 | 304 | 321 | 298 | 427 | 303 | 109 | 14 | 3 |
| Equity | -74 | -53 | 124 | 116 | 139 | 157 | 166 | 131 | 208 | 176 | 27 | 0 | 3 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.148 | 750 | 209 | 151 | 126 | 146 | 154 | 133 | 219 | 127 | 83 | 14 | 0 |
| Total debt | 1.148 | 750 | 209 | 151 | 126 | 146 | 154 | 166 | 219 | 127 | 83 | 14 | 0 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EU Unofficial title | Unofficial title | 2023 | — | — |
TA Management | Management | 2016 | — | — |
MB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Ulrik Bayer | Unofficial title | 0 companies |
| Thomas Albrechtsen | Management | 0 companies |
| Martin Brian Horsmann | Management | 0 companies |