| Revenue | DKK 781K | -25% |
| EBITDA | DKK 34K | -26% |
| Net profit | DKK 9K | +110% |
| Total assets | DKK 2,7M | -2% |
| Equity | DKK 363K | +2% |
| Employees | 2 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 156 | 616 | 555 | 582 | 666 | 886 | 1.089 | 909 | 1.167 | 1.217 | 1.036 | 781 |
| Staff expenses | -175 | -465 | -450 | -477 | -551 | -720 | -929 | -762 | -957 | -1.068 | -990 | -748 |
| EBITDA | -19 | 150 | 105 | 105 | 115 | 166 | 160 | 147 | 211 | 150 | 46 | 34 |
| Depreciation & amort. | -102 | -3 | -88 | -88 | -88 | -105 | -105 | -105 | -172 | -0 | -108 | -22 |
| EBIT | -121 | 148 | 18 | 17 | 27 | 61 | 55 | 42 | 39 | 150 | -62 | 12 |
| Net financials | 0 | 0 | -1 | -0 | -2 | -3 | -5 | -8 | -11 | -10 | -3 | -1 |
| Profit before tax | -121 | 148 | 17 | 17 | 26 | 58 | 50 | 34 | 28 | 140 | -66 | 11 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | 16 | 29 | -4 | -0 | 16 | 3 |
| Net profit | -121 | 148 | 17 | 17 | 26 | 58 | 35 | 5 | 32 | 140 | -82 | 9 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 429 | 994 | 1.634 | 2.007 | 2.561 | 2.746 | 1.352 | 2.242 | 2.908 | 3.643 | 2.718 | 2.666 |
| Equity | -41 | 107 | 124 | 141 | 167 | 225 | 260 | 265 | 297 | 436 | 355 | 363 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
| Short-term debt | 469 | 887 | 1.510 | 1.866 | 2.394 | 2.521 | 1.093 | 1.977 | 2.611 | 3.206 | 2.347 | 2.301 |
| Total debt | 469 | 887 | 1.510 | 1.866 | 2.394 | 2.521 | 1.093 | 1.977 | 2.611 | 3.206 | 2.347 | 2.303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2020 | — | — |
NM Management | Management | 2017 | — | — |
TW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KD Management | Management | 2017 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Patrick Bruun Hansen | Management | 0 companies |
| Nicolai Magnussen | Management | 0 companies |
| Theis Warburg Hansen | Chief Executive Officer | 0 companies |
| Kasper Damgaard Hansen | Management | 0 companies |