| Revenue | DKK -45K | +62% |
| EBITDA | DKK -45K | -62% |
| Net profit | DKK 75K | -9% |
| Total assets | DKK 3,9M | -2% |
| Equity | DKK 3,9M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 390 | 365 | 302 | 218 | -26 | -41 | -42 | -49 | -45 | -41 | -24 | -25 | -28 | -45 |
| Staff expenses | -605 | -599 | -567 | -472 | -1 | -156 | -153 | -159 | -153 | -150 | -0 | -0 | -0 | -0 |
| EBITDA | -214 | -234 | -266 | -254 | -27 | -197 | -195 | -208 | -198 | -191 | -24 | -25 | -28 | -45 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -214 | -234 | -266 | -254 | -27 | -197 | -195 | -208 | -198 | -191 | -24 | -25 | -28 | -45 |
| Net financials | 47 | 51 | 56 | 438 | 2.431 | 8.467 | -85 | 178 | 145 | 147 | 133 | 115 | 110 | 120 |
| Profit before tax | -84 | -129 | -118 | 184 | 2.404 | 8.270 | -280 | -30 | -53 | -44 | 109 | 90 | 82 | 75 |
| Tax | 42 | 27 | 46 | 184 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -126 | -156 | -164 | -0 | 2.404 | 8.270 | -280 | -30 | -53 | -44 | 109 | 90 | 82 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.820 | 3.985 | 3.711 | 2.355 | 855 | 8.625 | 7.824 | 7.265 | 6.913 | 6.756 | 4.365 | 3.955 | 3.915 | 3.855 |
| Equity | 4.764 | 3.908 | 3.646 | 2.296 | 850 | 8.620 | 7.790 | 7.260 | 6.908 | 6.751 | 4.360 | 3.950 | 3.910 | 3.850 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56 | 76 | 64 | 58 | 5 | 5 | 34 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Total debt | 56 | 76 | 64 | 58 | 5 | 5 | 34 | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — | |
| Board of Directors | 2003 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Ole Sørensen | Audit | 0 companies |
| Michael Plejdrup Dalsgård | Board of Directors | 0 companies |
| Max Plejdrup Dalsgaard | Board of Directors | 0 companies |
| Mette Dalsgård Bergmann | Board of Directors | 0 companies |