| Revenue | DKK -26K | -225% |
| EBITDA | DKK -31K | -12% |
| Net profit | DKK -32K | -14% |
| Total assets | DKK 287K | -10% |
| Equity | DKK 55K | -37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 515 | 471 | 342 | 302 | 312 | 352 | 278 | 255 | 190 | 126 | 42 | 21 | -26 |
| Staff expenses | -563 | -512 | -275 | -252 | -266 | -327 | -259 | -268 | -125 | -103 | -47 | -48 | -5 |
| EBITDA | -48 | -41 | -31 | 34 | 46 | 25 | 19 | -13 | 66 | 23 | -5 | -27 | -31 |
| Depreciation & amort. | -4 | -30 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -52 | -70 | -34 | 34 | 46 | 25 | 19 | -13 | 66 | 23 | -5 | -27 | -31 |
| Net financials | -0 | -21 | -17 | -4 | -2 | -1 | -1 | -6 | -2 | -3 | -7 | -5 | -7 |
| Profit before tax | -31 | -61 | -37 | 30 | 44 | 25 | 17 | -18 | 64 | 20 | -12 | -32 | -38 |
| Tax | 11 | 15 | 7 | 10 | 12 | 8 | 5 | -3 | 15 | 7 | -0 | -4 | -6 |
| Net profit | -41 | -76 | -44 | 20 | 32 | 17 | 13 | -16 | 49 | 13 | -12 | -28 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 570 | 871 | 538 | 460 | 484 | 510 | 493 | 479 | 312 | 396 | 339 | 321 | 287 |
| Equity | 269 | 192 | 148 | 168 | 200 | 217 | 229 | 213 | 209 | 167 | 115 | 87 | 55 |
| Long-term debt | 0 | 204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 301 | 434 | 390 | 292 | 284 | 293 | 264 | 265 | 103 | 229 | 224 | 234 | 232 |
| Total debt | 301 | 679 | 390 | 292 | 284 | 293 | 264 | 265 | 103 | 229 | 224 | 234 | 232 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FM Unofficial title | Unofficial title | 2025 | — | — |
LD Management | Management | 2021 | — | — |
AR Audit | Audit | 1997 | — | — |
OA | Audit | 1978 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1978 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 | |
| Individual | 50.0% | 50.0% | 1978 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Machenhauer | Unofficial title | 0 companies |
| Lizette Dirch Gehlsen | Management | 0 companies |
| Aktiv Revision I/S | Audit | 0 companies |
| Ove Anders Brandgaard | Audit | 0 companies |
| Garth Asbjørn Eisvang | Board of Directors | 0 companies |