| Revenue | DKK -55K | +8% |
| EBITDA | DKK -91K | +18% |
| Net profit | DKK -43K | +12% |
| Total assets | DKK 682K | -16% |
| Equity | DKK 400K | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.108 | 3.018 | 6.930 | 81 | -20 | -69 | -61 | -71 | -68 | -62 | -55 | -49 | -50 | -55 |
| Staff expenses | -3.130 | -2.954 | -5.403 | -40 | -35 | -132 | -120 | -80 | -51 | -60 | -60 | -60 | -60 | -36 |
| EBITDA | -21 | 65 | 1.527 | 24 | -55 | -201 | -181 | -151 | -119 | -122 | -115 | -109 | -110 | -91 |
| Depreciation & amort. | 31 | -30 | -0 | -70 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | 34 | 1.527 | -46 | -55 | -201 | -182 | -151 | -119 | -122 | -115 | -109 | -110 | -91 |
| Net financials | -9 | -10 | -12 | -109 | 47 | 101 | 81 | -55 | 165 | 38 | 107 | -156 | 61 | 48 |
| Profit before tax | -61 | 24 | 1.515 | -155 | -8 | -100 | -101 | -205 | 46 | -84 | -9 | 265 | -49 | -43 |
| Tax | 4 | -4 | 390 | -55 | -2 | -27 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -64 | 28 | 1.125 | -100 | -6 | -72 | -101 | -205 | 46 | -84 | -9 | -265 | -49 | -43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.477 | 3.101 | 7.261 | 3.890 | 3.208 | 2.831 | 2.239 | 1.797 | 1.625 | 1.329 | 1.138 | 866 | 808 | 682 |
| Equity | 1.765 | 1.697 | 2.725 | 2.526 | 2.420 | 2.247 | 2.043 | 1.537 | 1.283 | 899 | 790 | 525 | 476 | 400 |
| Long-term debt | 0 | 2 | 142 | 97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.712 | 1.402 | 4.163 | 1.183 | 703 | 584 | 196 | 259 | 341 | 431 | 347 | 341 | 331 | 282 |
| Total debt | 1.712 | 1.404 | 4.304 | 1.280 | 703 | 584 | 196 | 259 | 341 | 431 | 347 | 341 | 331 | 282 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Management | Management | 1996 | — | — |
PC Management | Management | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Thistrup Nielsen | Management | 0 companies |
| Poul Christian Guldsteen | Management | 0 companies |