| Revenue | DKK 210K | +9% |
| EBITDA | DKK -3K | -175% |
| Net profit | DKK -3K | -175% |
| Total assets | DKK 13K | -81% |
| Equity | DKK -2K | -1403% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14 | 257 | 355 | 161 | 218 | 330 | 212 | 184 | 276 | 235 | 102 | 193 | 210 |
| Staff expenses | -83 | -155 | -261 | -74 | -95 | -237 | -157 | -63 | -59 | -114 | -91 | -99 | -118 |
| EBITDA | -103 | 32 | -33 | -5 | 41 | 1 | -28 | -9 | 75 | 26 | -77 | 3 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -103 | 32 | -33 | -5 | 41 | 1 | -28 | -9 | 75 | 26 | -77 | 3 | -3 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | 0 | -2 | -0 | 0 | 0 |
| Profit before tax | -103 | 32 | -33 | -5 | 41 | 1 | -29 | -9 | 75 | 24 | -77 | 3 | -3 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -103 | 32 | -33 | -5 | 41 | 1 | -29 | -9 | 75 | 24 | -77 | 3 | -3 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 27 | 83 | 60 | 44 | 85 | 117 | 87 | 28 | 108 | 87 | 41 | 66 | 13 |
| Equity | -23 | 9 | -7 | -12 | 12 | 14 | -15 | -24 | 50 | 74 | -3 | 0 | -2 |
| Long-term debt | 40 | 40 | 40 | 40 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 10 | 34 | 27 | 16 | 33 | 64 | 102 | 53 | 58 | 13 | 44 | 66 | 15 |
| Total debt | 50 | 74 | 67 | 56 | 73 | 104 | 102 | 53 | 58 | 13 | 44 | 66 | 15 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL Management | Management | 2012 | — | — |
AM Management | Management | 2012 | — | — |
HP Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Fritz Larsen | Management | 0 companies |
| Allan Munk Nielsen | Management | 0 companies |
| Hans Peter Madsen | Management | 0 companies |