| Revenue | DKK 111K | -94% |
| EBITDA | DKK -1,8M | -678% |
| Net profit | DKK -1,6M | -264% |
| Total assets | DKK 5,9M | +6% |
| Equity | DKK 2K | -100% |
| Employees | 1 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 2.035 | 2.248 | 1.921 | 1.830 | 111 |
| Staff expenses | -2.286 | -2.089 | -2.118 | -1.994 | -1.854 |
| EBITDA | -251 | 160 | -198 | -225 | -1.753 |
| Depreciation & amort. | -106 | -129 | -130 | -124 | -120 |
| EBIT | -357 | 31 | -328 | -349 | -1.873 |
| Net financials | -207 | -96 | -64 | -144 | -64 |
| Profit before tax | -564 | -66 | -391 | -493 | -1.937 |
| Tax | -124 | -14 | -86 | -62 | -370 |
| Net profit | -440 | -51 | -305 | -430 | -1.568 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 7.290 | 5.634 | 5.581 | 5.609 | 5.937 |
| Equity | 196 | 2.305 | 2.000 | 1.569 | 2 |
| Long-term debt | 175 | 178 | 181 | 187 | 3.500 |
| Short-term debt | 6.918 | 3.136 | 3.400 | 3.853 | 2.436 |
| Total debt | 7.093 | 3.314 | 3.582 | 4.040 | 5.936 |
| Name | Role | Member since |
|---|---|---|
| Former (3) | ||
DS Management | Management | 2024 – 2025 |
BH Management | Management | 2012 – 2024 |
MR Management | Management | 2024 – 2025 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 50–66.65% | 50–66.65% | 2012 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2012 | |
| Company | 100% | 100% | 2024 | |
| Company | 100% | 100% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Ditte Skovby Rahbek | Management | 0 companies |
| Bent Hauge Brodersen | Management | 0 companies |
| Mourits Rahbek | Management | 0 companies |