| Revenue | DKK -36K | -13% |
| EBITDA | DKK -29K | +65% |
| Net profit | DKK -117K | -648% |
| Total assets | DKK 279K | -31% |
| Equity | DKK -5K | -105% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 204 | 141 | 140 | 220 | 174 | 176 | 88 | 87 | 6 | 11 | 485 | -41 | -36 |
| Staff expenses | -207 | -68 | -131 | -174 | -200 | -37 | -138 | -37 | -16 | -14 | -595 | -43 | -7 |
| EBITDA | 20 | 74 | 12 | 45 | -26 | 139 | -50 | 51 | -11 | -3 | -126 | -85 | -29 |
| Depreciation & amort. | 33 | -46 | -15 | -17 | -16 | -12 | -9 | -14 | -12 | -4 | -4 | -1 | -22 |
| EBIT | -14 | 28 | -2 | 28 | -42 | 127 | -59 | 37 | -22 | -7 | -130 | -86 | -51 |
| Net financials | -9 | -11 | -11 | -8 | -8 | -3 | -1 | -2 | -1 | -1 | 122 | 87 | -71 |
| Profit before tax | -23 | 17 | -13 | 20 | -30 | 123 | -35 | 35 | -24 | -8 | -8 | 1 | -122 |
| Tax | 11 | 4 | 2 | 5 | 10 | 27 | 13 | 8 | -5 | -2 | -29 | -21 | -5 |
| Net profit | -34 | 13 | -14 | 14 | -40 | 96 | -47 | 27 | -19 | -7 | 21 | 21 | -117 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 214 | 170 | 154 | 196 | 145 | 197 | 161 | 148 | 123 | 120 | 693 | 406 | 279 |
| Equity | 46 | 59 | 44 | 59 | 19 | 115 | 68 | 95 | 76 | 70 | 90 | 112 | -5 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 168 | 111 | 110 | 137 | 125 | 74 | 93 | 50 | 47 | 50 | 603 | 290 | 284 |
| Total debt | 168 | 111 | 110 | 137 | 125 | 74 | 93 | 50 | 47 | 50 | 603 | 290 | 284 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AA Unofficial title | Unofficial title | 2025 | — | — |
TB Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Anne-Mette Aaris Kappelborg | Unofficial title | 0 companies |
| Tonni Bertinell | Management | 0 companies |