| Revenue | DKK -12K | -158% |
| EBITDA | DKK -58K | -118% |
| Net profit | DKK -79K | -167% |
| Total assets | DKK 497K | -37% |
| Equity | DKK 369K | -27% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 100 | 9 | 101 | 21 | 34 | 223 | 27 | 52 | 91 | 179 | 1.447 | 1.090 | 21 | -12 |
| Staff expenses | -27 | -23 | -38 | -58 | -28 | -52 | -95 | -60 | -62 | -85 | -869 | -1.087 | -47 | -45 |
| EBITDA | -18 | -14 | 64 | -38 | 6 | 171 | -68 | -7 | 29 | 94 | 579 | 3 | -26 | -58 |
| Depreciation & amort. | -15 | -13 | -15 | -10 | -6 | -4 | -7 | -4 | -9 | -14 | -14 | -14 | -14 | -10 |
| EBIT | -34 | -27 | 49 | -47 | -0 | 166 | -76 | -12 | 20 | 80 | 565 | -11 | -40 | -68 |
| Net financials | -2 | 0 | -0 | 0 | -1 | -0 | -0 | -3 | -4 | -1 | -3 | -5 | 161 | -10 |
| Profit before tax | -36 | -27 | 79 | -47 | -1 | 166 | -76 | -14 | 16 | 80 | 562 | -15 | 120 | -77 |
| Tax | -0 | -1 | 15 | -9 | -0 | 38 | 5 | -0 | -0 | 3 | 126 | 6 | 3 | 1 |
| Net profit | -36 | -25 | 64 | -38 | -1 | 128 | -80 | -14 | 16 | 76 | 436 | -22 | 117 | -79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 75 | 48 | 148 | 82 | 88 | 268 | 168 | 119 | 162 | 299 | 1.270 | 912 | 792 | 497 |
| Equity | 70 | 45 | 109 | 71 | 70 | 198 | 118 | 103 | 119 | 196 | 631 | 510 | 509 | 369 |
| Long-term debt | 2 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 102 | 155 | 129 | 0 |
| Short-term debt | 2 | -19 | 39 | 11 | 18 | 70 | 50 | 16 | 43 | 101 | 535 | 247 | 154 | 128 |
| Total debt | 5 | 3 | 39 | 11 | 18 | 70 | 50 | 16 | 43 | 103 | 637 | 402 | 284 | 128 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HP Management | Management | 1984 | — | — |
JO Management | Management | 1984 | — | — |
Rr | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Peter Hansen | Management | 0 companies |
| Jens Ole Keil | Management | 0 companies |
| Reg. revisor Ove Nielsen | Audit | 0 companies |