| Revenue | DKK -53K | -348% |
| EBITDA | DKK -122K | -138% |
| Net profit | DKK -95K | -154% |
| Total assets | DKK 87K | -44% |
| Equity | DKK 31K | -75% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 172 | 157 | 28 | 255 | 98 | 53 | 160 | 32 | 59 | 134 | 52 | 21 | -53 |
| Staff expenses | -270 | -1.467 | -1.129 | -560 | -244 | -217 | -269 | -242 | -157 | -118 | -119 | -73 | -69 |
| EBITDA | -98 | -1.310 | -1.101 | -305 | -146 | -164 | -109 | -210 | -97 | 16 | -68 | -51 | -122 |
| Depreciation & amort. | -19 | -79 | -344 | -29 | -10 | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -117 | -1.389 | -1.446 | -334 | -156 | -172 | -109 | -210 | -97 | 16 | -68 | -51 | -122 |
| Net financials | -4 | -92 | -73 | -68 | -45 | -40 | -2 | 12 | 4 | 2 | 5 | 4 | 0 |
| Profit before tax | -121 | -1.482 | -1.518 | -402 | -201 | -212 | -110 | -198 | -93 | 18 | -63 | -48 | -122 |
| Tax | -27 | -327 | -355 | -104 | -42 | -47 | -24 | -44 | -20 | 4 | -14 | -11 | -27 |
| Net profit | -95 | -1.155 | -1.164 | -297 | -159 | -165 | -86 | -155 | -73 | 14 | -49 | -37 | -95 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.367 | 2.807 | 2.279 | 1.735 | 1.328 | 1.004 | 942 | 822 | 300 | 261 | 207 | 155 | 87 |
| Equity | 425 | -729 | -1.393 | -1.690 | -149 | 922 | 835 | 681 | 198 | 212 | 163 | 126 | 31 |
| Long-term debt | 504 | 3.103 | 3.368 | 3.221 | 1.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 438 | 434 | 304 | 205 | 150 | 82 | 107 | 141 | 103 | 49 | 44 | 30 | 56 |
| Total debt | 942 | 3.536 | 3.672 | 3.426 | 1.478 | 82 | 107 | 141 | 103 | 49 | 44 | 30 | 56 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2013 | — | — |
AB Management | Management | 2013 | — | — |
TK Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
8270 ApS | Company | 100.0% | 100.0% | 2017 |
SIV HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Hedegaard | Management | 0 companies |
| Anne-Mette Brinch Andersen | Management | 0 companies |
| Torben Korsager Andersen | Management | 0 companies |