| Revenue | DKK 417K | -12% |
| EBITDA | DKK -56K | -244% |
| Net profit | DKK -50K | -301% |
| Total assets | DKK 634K | -3% |
| Equity | DKK 486K | -9% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 981 | 845 | 982 | 213 | 396 | 512 | 523 | 350 | 309 | 394 | 474 | 417 |
| Staff expenses | -33 | -132 | -151 | -197 | -322 | -350 | -472 | -409 | -151 | -380 | -435 | -474 |
| EBITDA | 228 | 74 | 72 | 17 | 74 | 162 | 51 | -58 | 158 | 14 | 39 | -56 |
| Depreciation & amort. | -12 | -12 | -12 | -12 | -14 | -18 | -27 | -10 | -10 | -10 | -8 | -8 |
| EBIT | 216 | 63 | 60 | 5 | 60 | 144 | 24 | -68 | 147 | 4 | 31 | -64 |
| Net financials | -17 | -14 | -10 | -16 | -10 | -13 | 17 | -11 | -7 | -6 | 0 | 0 |
| Profit before tax | 199 | 48 | 49 | -11 | 50 | 131 | 40 | -80 | 140 | -2 | 31 | -64 |
| Tax | 49 | 11 | 13 | -2 | 11 | 30 | 9 | -13 | 31 | 0 | 7 | -14 |
| Net profit | 146 | 37 | 37 | -9 | 39 | 101 | 31 | -66 | 109 | -2 | 25 | -50 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 473 | 481 | 510 | 577 | 603 | 673 | 657 | 555 | 649 | 600 | 657 | 634 |
| Equity | 226 | 263 | 324 | 315 | 338 | 439 | 470 | 404 | 513 | 511 | 536 | 486 |
| Long-term debt | 171 | 153 | 109 | 120 | 82 | 30 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 62 | 72 | 139 | 173 | 193 | 173 | 151 | 119 | 72 | 99 | 140 |
| Total debt | 244 | 215 | 181 | 259 | 256 | 223 | 173 | 151 | 119 | 72 | 99 | 140 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2014 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2016 | |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 15.0% | 15.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 15.0% | 15.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 | |
| Individual | 5.0% | 5.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Vangsgaard | Chairman | 0 companies |
| Claus Toft | Board of Directors | 0 companies |
| Susanne Østergaard Christensen | Board of Directors | 0 companies |
| Charlotte Røgen | Board of Directors | 0 companies |