| Revenue | DKK 2,6M | +5% |
| EBITDA | DKK 599K | +20% |
| Net profit | DKK 285K | +125% |
| Total assets | DKK 968K | -14% |
| Equity | DKK -772K | +27% |
| Employees | 27 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 364 | 812 | 1.648 | 2.107 | 2.862 | 2.573 | 3.098 | 2.419 | 2.408 | 3.042 | 3.249 | 2.470 | 2.589 |
| Staff expenses | -446 | -659 | -1.307 | -1.644 | -2.598 | -2.547 | -2.904 | -2.280 | -2.260 | -2.719 | -2.676 | -1.972 | -1.991 |
| EBITDA | -83 | 152 | 342 | 463 | 263 | 54 | 190 | 139 | 148 | 323 | 534 | 498 | 599 |
| Depreciation & amort. | -108 | -152 | -242 | -263 | -343 | -323 | -240 | -248 | -278 | -233 | -199 | -187 | -218 |
| EBIT | -191 | 1 | 99 | 200 | -79 | -269 | -50 | -110 | -130 | 90 | 335 | 312 | 381 |
| Net financials | -50 | -62 | -60 | -59 | -53 | -117 | -151 | -157 | -148 | -135 | -168 | -185 | -96 |
| Profit before tax | -241 | -61 | 39 | 141 | -132 | -387 | -201 | -267 | -279 | -44 | 167 | 127 | 285 |
| Tax | -48 | -10 | 10 | 34 | -29 | -0 | -0 | 43 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -193 | -51 | 29 | 107 | -103 | -387 | -201 | -310 | -279 | -44 | 167 | 127 | 285 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 670 | 1.016 | 1.004 | 1.077 | 1.274 | 2.405 | 2.105 | 1.881 | 1.838 | 1.687 | 1.404 | 1.131 | 968 |
| Equity | -113 | -164 | -134 | -27 | -130 | -517 | -718 | -1.028 | -1.307 | -1.351 | -1.184 | -1.057 | -772 |
| Long-term debt | 179 | 449 | 355 | 381 | 277 | 1.563 | 1.407 | 1.089 | 2.170 | 1.788 | 0 | 0 | 0 |
| Short-term debt | 605 | 730 | 784 | 723 | 1.127 | 1.359 | 1.416 | 1.820 | 975 | 1.250 | 2.588 | 2.188 | 1.740 |
| Total debt | 783 | 1.180 | 1.139 | 1.104 | 1.404 | 2.922 | 2.823 | 2.909 | 3.145 | 3.038 | 2.588 | 2.188 | 1.740 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Chairman | 2012 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Christina Koch Andersen | Board of Directors | 0 companies |
| Helle Andersen | Chairman | 0 companies |