| Revenue | DKK 1,4M | -14% |
| EBITDA | DKK -124K | +66% |
| Net profit | DKK -190K | +54% |
| Total assets | DKK 959K | -31% |
| Equity | DKK -508K | -60% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.611 | 7.731 | 6.286 | 5.599 | 5.561 | 5.973 | 5.581 | 6.399 | 6.454 | 5.935 | 6.915 | 1.660 | 1.423 |
| Staff expenses | -2.416 | -2.439 | -2.409 | -2.002 | -2.066 | -0 | -0 | -1.753 | -1.644 | -1.429 | -1.591 | -2.022 | -1.547 |
| EBITDA | -87 | 274 | -191 | 12 | -53 | 64 | -132 | 75 | 97 | -86 | 123 | -363 | -124 |
| Depreciation & amort. | -127 | -139 | -125 | -133 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -21 | -17 |
| EBIT | -214 | 135 | -316 | -121 | -53 | 64 | -132 | 75 | 97 | -86 | 123 | -383 | -141 |
| Net financials | -2 | -16 | -12 | -4 | -9 | -13 | -8 | -5 | -10 | -5 | -9 | -25 | -17 |
| Profit before tax | -216 | 120 | -328 | -125 | -62 | 52 | -140 | 70 | 87 | -90 | 114 | -408 | -159 |
| Tax | -0 | -0 | -0 | -0 | -0 | -94 | 1 | 25 | 34 | -4 | 12 | 6 | 31 |
| Net profit | -216 | 120 | -328 | -125 | -62 | 145 | -141 | 45 | 54 | -86 | 102 | -415 | -190 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.493 | 1.904 | 1.202 | 905 | 903 | 1.241 | 1.183 | 1.279 | 1.996 | 1.434 | 1.621 | 1.399 | 959 |
| Equity | 374 | 493 | 166 | 40 | -22 | 123 | -18 | 27 | 80 | -6 | 96 | -318 | -508 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 213 | 213 | 213 | 181 | 141 |
| Short-term debt | 1.119 | 1.410 | 1.036 | 864 | 925 | 1.118 | 1.201 | 1.179 | 1.702 | 1.226 | 1.312 | 1.536 | 1.315 |
| Total debt | 1.119 | 1.410 | 1.036 | 864 | 925 | 1.118 | 1.201 | 1.252 | 1.915 | 1.440 | 1.525 | 1.717 | 1.455 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CB Management | Management | 1975 | — | — |
SR Audit | Audit | 1975 | — | — |
CW Deputy | Deputy | 2018 | — | — |
MW Deputy | Deputy | 2018 | — | — |
AL Management | Management | 2015 | — | — |
SK Management | Management | 1975 | — | — |
MO Management | Management | 1975 | — | — |
JP Management | Management | 1975 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Chairman | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — | |
| Board of Directors | 1975 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Bentzen | Management | 0 companies |
| Scan Revision I/S | Audit | 0 companies |
| Christina Wraae Carlsen | Deputy | 0 companies |
| Mads Wolff | Deputy | 0 companies |
| Anne Lis Nørgaard Kristensen | Management | 0 companies |
| Søren Koldt | Management | 0 companies |
| Mai-Britt Olsen | Management | 0 companies |
| Jette Pedersen | Management | 0 companies |
| Joav Merrick | Board of Directors | 0 companies |
| Torben Krøner | Board of Directors | 0 companies |
| Søren Sommer Jagd | Board of Directors | 0 companies |
| Werner Ovesen | Board of Directors | 0 companies |
| Per Romerdahl | Board of Directors | 0 companies |
| Søren Ort Mortensen | Board of Directors | 0 companies |
| Lars Melchior Kongsted Kjeldsen | Chairman | 0 companies |
| Charlotte Rosenberg | Board of Directors | 0 companies |
| Flemming Rubek Jørgensen | Board of Directors | 0 companies |
| Freddy Mejlby | Board of Directors | 0 companies |
| Keld Holmsteen | Board of Directors | 0 companies |