| Revenue | DKK -17K | -103% |
| EBITDA | DKK -216K | -555% |
| Net profit | DKK -274K | -2184% |
| Total assets | DKK 465K | -63% |
| Equity | DKK -28K | -111% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1.306 | 1.042 | 515 | 483 | -17 |
| Staff expenses | -708 | -777 | -462 | -436 | -200 |
| EBITDA | 598 | 245 | 53 | 48 | -216 |
| Depreciation & amort. | -6 | -7 | -0 | -38 | -49 |
| EBIT | 591 | 238 | 53 | 10 | -265 |
| Net financials | -5 | -7 | -6 | -23 | -22 |
| Profit before tax | 586 | 231 | 48 | -14 | -287 |
| Tax | 129 | 53 | 11 | -2 | -13 |
| Net profit | 457 | 178 | 36 | -12 | -274 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.540 | 1.854 | 593 | 1.271 | 465 |
| Equity | 552 | 222 | 258 | 246 | -28 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 969 | 1.618 | 320 | 1.016 | 493 |
| Total debt | 969 | 1.618 | 320 | 1.016 | 493 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PA Management | Management | 2018 |
| Former (1) | ||
CB Management | Management | 2021 – 2022 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2022 | |
| Company | 50–66.65% | 50–66.65% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Birkegaard Junker | Management | 0 companies |
| Per Asmussen | Management | 0 companies |