| Revenue | DKK 1,1M | -6% |
| EBITDA | DKK 108K | -40% |
| Net profit | DKK -318K | -149% |
| Total assets | DKK 2M | -20% |
| Equity | DKK 1,8M | -18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 663 | -643 | 44 | — | 58 | 21 | 11 | 21 | 699 | 1.241 | 1.031 | 1.135 | 1.142 | 1.073 |
| Staff expenses | -447 | -569 | -312 | -0 | -0 | -0 | -0 | -0 | -351 | -844 | -845 | -945 | -964 | -966 |
| EBITDA | 216 | -26 | -268 | 0 | 58 | 21 | 11 | 21 | 348 | 397 | 186 | 191 | 178 | 108 |
| Depreciation & amort. | -24 | -24 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 192 | -50 | -292 | 0 | 58 | 21 | 11 | 21 | 348 | 397 | 186 | 191 | 178 | 108 |
| Net financials | 3 | 0 | 0 | 0 | -4 | 44 | -16 | 86 | 92 | 192 | -311 | 201 | 684 | -516 |
| Profit before tax | 195 | -50 | -292 | 0 | 54 | 66 | -5 | 107 | 440 | 589 | -124 | 392 | 862 | -408 |
| Tax | 68 | -13 | -68 | -0 | 37 | 14 | 9 | 23 | 98 | 125 | -10 | 66 | 218 | -90 |
| Net profit | 127 | -37 | -224 | 0 | 17 | 51 | -14 | 84 | 342 | 463 | -115 | 326 | 644 | -318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 978 | 866 | 418 | 0 | 482 | 560 | 547 | 632 | 1.140 | 1.593 | 1.565 | 1.827 | 2.466 | 1.973 |
| Equity | 744 | 684 | 364 | 0 | 471 | 545 | 531 | 615 | 957 | 1.421 | 1.306 | 1.583 | 2.165 | 1.779 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 234 | -181 | 54 | 0 | 11 | 15 | 16 | 17 | 183 | 172 | 259 | 244 | 301 | 194 |
| Total debt | 234 | -181 | 54 | 0 | 11 | 15 | 16 | 17 | 183 | 172 | 259 | 244 | 301 | 194 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SP Audit | Audit | 2000 | — | — |
CR Audit | Audit | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Chairman | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Pingel | Audit | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |
| Sally Kamille Liversage | Board of Directors | 0 companies |
| Anika Liversage | Chairman | 0 companies |
| George David Liversage | Chairman | 0 companies |