| Revenue | DKK 1,2M | -5% |
| EBITDA | DKK 141K | -1% |
| Net profit | DKK 32K | -5% |
| Total assets | DKK 735K | -2% |
| Equity | DKK 189K | -16% |
| Employees | 4 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 68 | 404 | 563 | 589 | 639 | 793 | 1.183 | 1.051 | 1.190 | 1.313 | 1.247 |
| Staff expenses | -215 | -380 | -374 | -502 | -594 | -619 | -899 | -1.037 | -1.014 | -1.170 | -1.106 |
| EBITDA | -147 | 24 | 189 | 87 | 46 | 174 | 285 | 14 | 176 | 143 | 141 |
| Depreciation & amort. | -44 | -10 | -10 | -10 | -10 | -47 | -71 | -71 | -71 | -84 | -89 |
| EBIT | -191 | 14 | 179 | 77 | 36 | 127 | 213 | -57 | 105 | 59 | 52 |
| Net financials | -17 | 2 | -12 | -4 | -7 | -3 | -19 | -14 | -11 | -16 | -10 |
| Profit before tax | -208 | 17 | 167 | 73 | 29 | 124 | 194 | -72 | 94 | 44 | 42 |
| Tax | -39 | 4 | 37 | 17 | 8 | 22 | 46 | -15 | 21 | 10 | 9 |
| Net profit | -170 | 13 | 130 | 56 | 20 | 102 | 149 | -56 | 73 | 34 | 32 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 496 | 519 | 477 | 450 | 446 | 949 | 909 | 593 | 613 | 747 | 735 |
| Equity | -120 | -107 | 23 | 79 | 99 | 201 | 350 | 236 | 251 | 224 | 189 |
| Long-term debt | 333 | 264 | 245 | 21 | 20 | 0 | 195 | 130 | 65 | 0 | 0 |
| Short-term debt | 283 | 362 | 209 | 350 | 326 | 748 | 357 | 226 | 290 | 517 | 543 |
| Total debt | 616 | 626 | 454 | 371 | 347 | 748 | 552 | 356 | 355 | 517 | 543 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Deputy Chairman | 2015 | — | — | |
| Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kirsten Brogård Nielsen | Deputy Chairman | 0 companies |
| Sten Tougaard Nielsen | Chairman | 0 companies |