| Revenue | DKK -438K | +549% |
| EBITDA | DKK -999K | -129% |
| Net profit | DKK 5,9M | -50% |
| Total assets | DKK 100,3M | +1% |
| Equity | DKK 93,4M | +1% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | -237 | -198 | -145 | -59 | -183 | -197 | -67 | -438 |
| Staff expenses | -0 | -0 | -0 | -973 | -4.143 | -406 | -410 | -369 | -561 |
| EBITDA | 0 | -237 | -202 | -1.118 | -4.202 | -589 | -607 | -437 | -999 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -207 | -207 | -207 | -133 | -200 |
| EBIT | 0 | -237 | -202 | -1.118 | -4.409 | -796 | -814 | -570 | -1.199 |
| Net financials | -1 | 1.034 | -4.647 | 15.804 | 19.185 | 4.992 | -27.217 | 14.907 | 8.918 |
| Profit before tax | -1 | 797 | -4.849 | 14.684 | 14.770 | 4.191 | -24.134 | 14.377 | 7.719 |
| Tax | -0 | 175 | -0 | 2.161 | 3.465 | 1.899 | -5.218 | 2.384 | 1.769 |
| Net profit | -1 | 622 | -4.849 | 12.523 | 11.305 | 2.292 | -18.916 | 11.993 | 5.949 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89.583 | 91.118 | 85.682 | 97.326 | 105.416 | 101.483 | 88.814 | 98.987 | 100.267 |
| Equity | 86.881 | 83.503 | 78.567 | 89.589 | 97.394 | 99.573 | 80.543 | 92.418 | 93.368 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.703 | 7.615 | 7.115 | 7.679 | 7.968 | 1.869 | 7.197 | 6.569 | 6.899 |
| Total debt | 2.703 | 7.615 | 7.115 | 7.679 | 7.968 | 1.869 | 7.197 | 6.569 | 6.899 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Anders Bergmann | Management | 0 companies |
| Pia Haahr | Board of Directors | 0 companies |