| Revenue | DKK 517K | +53% |
| EBITDA | DKK 35K | +124% |
| Net profit | DKK 28K | -80% |
| Total assets | DKK 753K | +10% |
| Equity | DKK 322K | +9% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 649 | 462 | 502 | — | 557 | 656 | 386 | 512 | 488 | 459 | 530 | 338 | 517 |
| Staff expenses | -569 | -436 | -433 | -429 | -495 | -490 | -466 | -492 | -489 | -476 | -469 | -486 | -482 |
| EBITDA | 79 | 27 | 69 | 133 | 62 | 166 | -81 | 20 | -1 | -17 | 61 | -148 | 35 |
| Depreciation & amort. | 84 | 72 | -72 | -22 | -17 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | -45 | -3 | 111 | 46 | 150 | -81 | 20 | -1 | -17 | 61 | -148 | 35 |
| Net financials | -4 | -2 | -3 | 1 | -0 | -98 | 0 | 0 | 0 | -4 | -3 | 323 | 2 |
| Profit before tax | -9 | -48 | -7 | 112 | 45 | 52 | -81 | 20 | -1 | -21 | 58 | 175 | 37 |
| Tax | -2 | -12 | 0 | 25 | 10 | 11 | -0 | -2 | 0 | -0 | -0 | 34 | 9 |
| Net profit | -6 | -36 | -7 | 88 | 35 | 41 | -81 | 22 | -1 | -21 | 58 | 141 | 28 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 537 | 551 | 564 | 679 | 437 | 499 | 383 | 421 | 417 | 352 | 435 | 686 | 753 |
| Equity | 324 | 287 | 281 | 446 | 194 | 235 | 155 | 177 | 176 | 155 | 214 | 295 | 322 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 213 | 264 | 283 | 219 | 228 | 259 | 224 | 242 | 238 | 195 | 219 | 389 | 427 |
| Total debt | 213 | 264 | 283 | 219 | 228 | 259 | 224 | 242 | 238 | 195 | 219 | 389 | 427 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2018 | — | — |
VB Management | Management | 2012 | — | — |
MH Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Susanne Askøe Brandstrup | Management | 0 companies |
| Vagn Beck Sørensen | Management | 0 companies |
| Michael Halgrener | Management | 0 companies |