| Revenue | DKK -89K | +107% |
| EBITDA | DKK -109K | -153% |
| Net profit | DKK -85K | -198% |
| Total assets | DKK 145K | -39% |
| Equity | DKK 104K | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 817 | 1.374 | 1.396 | 843 | 1.154 | 473 | 149 | 158 | 527 | -76 | -172 | -67 | -43 | -89 |
| Staff expenses | -232 | -1.161 | -1.083 | -827 | -1.056 | -109 | -0 | -0 | -0 | -91 | -304 | -0 | -0 | -20 |
| EBITDA | 585 | 213 | 314 | 16 | 98 | 364 | 149 | 158 | 527 | -167 | -476 | -67 | -43 | -109 |
| Depreciation & amort. | -9 | -11 | -11 | -3 | -0 | -0 | -0 | -0 | -4 | -5 | -6 | -0 | -0 | -0 |
| EBIT | 576 | 201 | 302 | 14 | 98 | 364 | 149 | 158 | 524 | -171 | -482 | -67 | -43 | -109 |
| Net financials | -8 | -3 | -2 | -0 | -7 | -16 | -0 | -3 | -0 | -1 | -3 | -0 | 0 | 0 |
| Profit before tax | 568 | 198 | 301 | 14 | 91 | 348 | 149 | 155 | 524 | -173 | -486 | -67 | -43 | -109 |
| Tax | 144 | 53 | 77 | 7 | 23 | 78 | 46 | 46 | 117 | -27 | -1 | -0 | -129 | -24 |
| Net profit | 424 | 145 | 223 | 7 | 67 | 270 | 103 | 110 | 407 | -146 | -484 | -67 | 87 | -85 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 863 | 1.144 | 940 | 982 | 1.536 | 1.834 | 793 | 452 | 961 | 808 | 249 | 182 | 240 | 145 |
| Equity | 504 | 650 | 623 | 379 | 247 | 517 | 183 | 292 | 699 | 554 | 69 | 2 | 89 | 104 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 359 | 495 | 317 | 603 | 1.289 | 1.317 | 610 | 159 | 262 | 253 | 180 | 179 | 151 | 41 |
| Total debt | 359 | 495 | 317 | 603 | 1.289 | 1.317 | 610 | 159 | 262 | 253 | 180 | 179 | 151 | 41 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MT Management | Management | 2012 | — | — |
GA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALTRA 14 ApS | Company | 66.7% | 66.7% | 2025 |
| Individual | 25.0% | 25.0% | 2025 | |
ETAG Holding ApS | Company | 50.0% | 50.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Marianne Thrane | Management | 0 companies |
| Gitte Albert | Management | 0 companies |