| Revenue | DKK 434K | -10% |
| EBITDA | DKK -204K | -94% |
| Net profit | DKK -295K | -78% |
| Total assets | DKK 511K | -28% |
| Equity | DKK -98K | -150% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 475 | 678 | 844 | 463 | 426 | 557 | 539 | 359 | 415 | 593 | 791 | 614 | 481 | 434 |
| Staff expenses | -296 | -268 | -343 | -386 | -580 | -611 | -417 | -336 | -348 | -582 | -804 | -646 | -586 | -637 |
| EBITDA | -52 | 54 | 164 | 78 | -154 | -55 | 121 | 23 | 66 | 11 | -13 | -32 | -105 | -204 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -4 | -0 | -0 | -0 | -0 | -22 | -0 | -0 | -115 | -81 |
| EBIT | -52 | 54 | 164 | 33 | -159 | -55 | 121 | 23 | 66 | -10 | -13 | -32 | -220 | -285 |
| Net financials | -1 | -0 | 1 | -0 | 67 | 25 | 43 | 40 | -44 | 34 | 31 | -6 | 14 | -10 |
| Profit before tax | -52 | 54 | 164 | 33 | -91 | -30 | 164 | 63 | 23 | 23 | 18 | -38 | -206 | -295 |
| Tax | -0 | -0 | -0 | 20 | -13 | -0 | 23 | 14 | 2 | 3 | 4 | -10 | -40 | -0 |
| Net profit | -52 | 54 | 164 | 13 | -78 | -30 | 142 | 49 | 20 | 20 | 14 | -29 | -166 | -295 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 355 | 449 | 594 | 638 | 623 | 683 | 665 | 965 | 742 | 860 | 971 | 743 | 706 | 511 |
| Equity | 24 | 78 | 242 | 255 | 177 | 147 | 288 | 337 | 357 | 377 | 392 | 363 | 197 | -98 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 332 | 371 | 353 | 370 | 447 | 537 | 355 | 592 | 345 | 438 | 532 | 340 | 509 | 610 |
| Total debt | 332 | 371 | 353 | 370 | 447 | 537 | 355 | 592 | 345 | 438 | 532 | 340 | 509 | 610 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CA Management | Management | 1974 | — | — |
FW Audit | Audit | 1974 | — | — |
RL | Audit | 1992 | — | — |
LT Audit | Audit | 2008 | — | — |
CC Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Agersbæk | Management | 0 companies |
| Finn Weck Warhuus | Audit | 0 companies |
| Revisor Leif Munch Pedersen | Audit | 0 companies |
| L. T. Revision | Audit | 0 companies |
| Claus Christensen | Audit | 0 companies |