| Revenue | DKK -3K | -64% |
| EBITDA | DKK -3K | +64% |
| Net profit | DKK -87K | -486% |
| Total assets | DKK 18K | -82% |
| Equity | DKK -66K | -408% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 568 | 568 | 892 | 804 | 690 | 540 | 547 | 472 | -10 | 23 | -7 | -7 | -3 |
| Staff expenses | -908 | -908 | -746 | -796 | -869 | -961 | -1.053 | -804 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -79 | -79 | 146 | 7 | -179 | -421 | -550 | -332 | -10 | 23 | -7 | -7 | -3 |
| Depreciation & amort. | 131 | 131 | 112 | -112 | -112 | -129 | -532 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -210 | -210 | 33 | -105 | -291 | -550 | -1.082 | -332 | -10 | 23 | -7 | -7 | -3 |
| Net financials | -52 | -52 | -29 | -29 | -30 | -38 | -27 | -27 | -198 | -16 | -19 | -22 | -86 |
| Profit before tax | -262 | -262 | 4 | -134 | -180 | -588 | -1.109 | -359 | -208 | 7 | -26 | -29 | -88 |
| Tax | 131 | 131 | 16 | 79 | 71 | -129 | -244 | 139 | -15 | -0 | 83 | -14 | -1 |
| Net profit | -393 | -393 | -12 | -213 | -250 | -458 | -865 | -499 | -193 | 7 | -109 | -15 | -87 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.650 | 1.885 | 1.594 | 1.716 | 1.614 | 2.172 | 1.717 | 233 | 332 | 208 | 111 | 100 | 18 |
| Equity | -293 | 195 | -18 | -47 | -97 | -255 | -320 | -369 | -562 | -555 | 36 | 21 | -66 |
| Long-term debt | 935 | 963 | 993 | 1.000 | 1.000 | 1.000 | 1.000 | 540 | 570 | 0 | 8 | 0 | 0 |
| Short-term debt | 1.008 | 726 | 619 | 762 | 711 | 1.427 | 1.037 | 62 | 324 | 763 | 67 | 79 | 83 |
| Total debt | 1.943 | 1.690 | 1.612 | 1.762 | 1.711 | 2.427 | 2.037 | 602 | 894 | 763 | 75 | 79 | 83 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Management | Management | 2011 | — | — |
PC Management | Management | 2011 | — | — |
MH Management | Management | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Marcus Gruppen ApS | Company | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Bo Tranberg | Management | 0 companies |
| Preben Clemens | Management | 0 companies |
| Mikkel Hasling Kodbøl Jørgensen | Management | 0 companies |