| Revenue | DKK -77K | -37% |
| EBITDA | DKK -388K | +31% |
| Net profit | DKK -449K | -333% |
| Total assets | DKK 1,7M | -26% |
| Equity | DKK 1,6M | -26% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -14 | 1.305 | 1.383 | 710 | 1.008 | 1.018 | 1.165 | 1.394 | 1.699 | 3.949 | -48 | -122 | -77 |
| Staff expenses | -0 | -1.207 | -1.337 | -626 | -937 | -1.266 | -1.080 | -702 | -1.190 | -1.246 | -574 | -442 | -310 |
| EBITDA | -14 | 98 | 46 | 84 | 71 | -248 | 85 | 692 | 508 | 2.703 | -623 | -564 | -388 |
| Depreciation & amort. | -0 | -0 | -35 | -46 | -24 | -8 | -8 | -7 | -0 | -17 | -18 | -18 | -18 |
| EBIT | -14 | 98 | 11 | 37 | 47 | -256 | 77 | 685 | 508 | 2.686 | -641 | -582 | -406 |
| Net financials | 0 | 0 | -4 | -9 | -7 | -68 | -109 | -88 | -10 | -35 | 112 | 759 | -172 |
| Profit before tax | -14 | 98 | 7 | 28 | 40 | -323 | -32 | 597 | 498 | 2.651 | -529 | 177 | -578 |
| Tax | -3 | 24 | 3 | 7 | 9 | -56 | -4 | 147 | 114 | 583 | -61 | -16 | -128 |
| Net profit | -10 | 75 | 4 | 21 | 31 | -268 | -28 | 450 | 384 | 2.068 | -468 | 193 | -449 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 77 | 587 | 1.054 | 926 | 1.728 | 1.909 | 1.861 | 2.808 | 3.333 | 4.027 | 2.288 | 2.267 | 1.672 |
| Equity | 70 | 144 | 150 | 171 | 203 | -65 | -93 | 357 | 741 | 2.696 | 2.113 | 2.188 | 1.617 |
| Long-term debt | 0 | 12 | 0 | 13 | 13 | 0 | 3 | 117 | 110 | 571 | 0 | 0 | 55 |
| Short-term debt | 7 | 423 | 898 | 740 | 1.511 | 1.974 | 1.951 | 2.333 | 2.482 | 755 | 175 | 79 | 0 |
| Total debt | 7 | 435 | 898 | 753 | 1.525 | 1.974 | 1.954 | 2.451 | 2.592 | 1.325 | 175 | 79 | 55 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2019 | |
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Juhl Brogaard | Board of Directors | 0 companies |
| Henning Benny Dupont | Board of Directors | 0 companies |
| Grethe Jørgensen | Board of Directors | 0 companies |