| Revenue | DKK 878K | -42% |
| EBITDA | DKK 206K | -73% |
| Net profit | DKK 81K | -84% |
| Total assets | DKK 1,6M | -21% |
| Equity | DKK 1,4M | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.102 | 2.086 | 2.672 | 1.656 | 1.961 | 273 | 183 | 415 | 457 | 493 | 596 | 1.724 | 1.501 | 878 |
| Staff expenses | -692 | -659 | -639 | -503 | -487 | -439 | -387 | -254 | -327 | -422 | -448 | -847 | -738 | -672 |
| EBITDA | 410 | 47 | 134 | -42 | 110 | -165 | -204 | 161 | 130 | 72 | 148 | 876 | 763 | 206 |
| Depreciation & amort. | 53 | 36 | 36 | 36 | 58 | 63 | -67 | -67 | -67 | -66 | -61 | -79 | -107 | -102 |
| EBIT | 357 | 12 | 98 | -78 | 52 | -228 | -270 | 94 | 63 | 5 | 87 | 798 | 656 | 104 |
| Net financials | 1 | 20 | 37 | 19 | 9 | 31 | 19 | -14 | -2 | -3 | -2 | 3 | 10 | 3 |
| Profit before tax | 358 | 31 | 135 | -59 | 62 | -196 | -252 | 81 | 61 | 2 | 84 | 800 | 666 | 107 |
| Tax | -0 | 9 | 33 | 14 | 4 | 1 | -31 | 17 | -88 | 24 | 17 | 177 | 148 | 26 |
| Net profit | 358 | 22 | 102 | -73 | 58 | -197 | -221 | 64 | 149 | -22 | 67 | 623 | 519 | 81 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.408 | 1.502 | 1.853 | 1.190 | 1.404 | 1.336 | 998 | 1.335 | 1.874 | 2.101 | 2.174 | 1.564 | 2.005 | 1.591 |
| Equity | 733 | 755 | 856 | 784 | 841 | 644 | 423 | 486 | 635 | 614 | 681 | 1.304 | 1.591 | 1.428 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 675 | 738 | 982 | 379 | 531 | 659 | 576 | 829 | 1.238 | 1.487 | 1.494 | 227 | 391 | 152 |
| Total debt | 675 | 738 | 982 | 379 | 531 | 659 | 576 | 829 | 1.238 | 1.487 | 1.494 | 227 | 391 | 152 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LD Audit | Audit | 1985 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2001 | |
| Individual | 50.0% | 50.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Danmark | Audit | 0 companies |