| Revenue | DKK 770K | +6% |
| EBITDA | DKK 520K | +16% |
| Net profit | DKK -93K | -127% |
| Total assets | DKK 287K | -37% |
| Equity | DKK 190K | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 29 | 379 | 380 | 278 | 79 | 1 | 58 | 113 | 81 | 33 | -43 | 725 | 770 |
| Staff expenses | -0 | -35 | -304 | -250 | -256 | -195 | -15 | -44 | -105 | -105 | -29 | -0 | -277 | -250 |
| EBITDA | 88 | -6 | 75 | 131 | 22 | -116 | -14 | 15 | 8 | -24 | 4 | -43 | 448 | 520 |
| Depreciation & amort. | -0 | -0 | -0 | -12 | -18 | -20 | -21 | -12 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 88 | -6 | 75 | 118 | 3 | -135 | -35 | 2 | 8 | -24 | 4 | -43 | 448 | 520 |
| Net financials | -7 | -3 | -1 | 23 | 1 | -1 | -1 | -1 | -1 | -0 | -1 | -2 | -53 | -611 |
| Profit before tax | 81 | -9 | 73 | 141 | 5 | -137 | -36 | 1 | 8 | -24 | 3 | -45 | 395 | -91 |
| Tax | -0 | -0 | -0 | -0 | 3 | -0 | -3 | -0 | -0 | -0 | -0 | -0 | 47 | 2 |
| Net profit | 81 | -9 | 73 | 141 | 2 | -137 | -33 | 1 | 8 | -24 | 3 | -45 | 348 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49 | 7 | 69 | 213 | 217 | 117 | 16 | 22 | 38 | 200 | 0 | 1 | 458 | 287 |
| Equity | -45 | -54 | 19 | 160 | 162 | 25 | -8 | -7 | 1 | -23 | -20 | -65 | 283 | 190 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 94 | 61 | 50 | 53 | 55 | 92 | 24 | 29 | 37 | 223 | 20 | 66 | 175 | 97 |
| Total debt | 94 | 61 | 50 | 53 | 55 | 92 | 24 | 29 | 37 | 223 | 20 | 66 | 175 | 97 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Olsen | Audit | 0 companies |