| Revenue | DKK 169K | -55% |
| EBITDA | DKK -276K | -503% |
| Net profit | DKK -340K | -117% |
| Total assets | DKK 1,2M | -19% |
| Equity | DKK -566K | -151% |
| Employees | 1 | — |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | 199 | 557 | 827 | 438 | 377 | 169 |
| Staff expenses | -165 | -344 | -432 | -495 | -423 | -444 |
| EBITDA | 34 | 214 | 396 | -57 | -46 | -276 |
| Depreciation & amort. | -100 | -143 | -143 | -143 | -143 | -143 |
| EBIT | -66 | 71 | 253 | -200 | -189 | -418 |
| Net financials | -45 | -70 | -57 | -38 | -12 | -17 |
| Profit before tax | -111 | 1 | 196 | -237 | -201 | -436 |
| Tax | -24 | 1 | 44 | -52 | -44 | -95 |
| Net profit | -87 | 1 | 152 | -185 | -157 | -340 |
| Item | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Total assets | 1.515 | 1.689 | 1.696 | 1.598 | 1.428 | 1.151 |
| Equity | -37 | -36 | 116 | -69 | -226 | -566 |
| Long-term debt | 826 | 593 | 0 | 0 | 1.490 | 1.471 |
| Short-term debt | 726 | 1.132 | 1.580 | 1.668 | 164 | 246 |
| Total debt | 1.551 | 1.725 | 1.580 | 1.668 | 1.654 | 1.717 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AR Management | Management | 2020 | — | — |
BF Management | Management | 2019 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ISHØJ MEKANISKE HOLDING ApS | Company | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Rasmussen | Management | 0 companies |
| Betina Funch Rasmussen | Management | 0 companies |