| Revenue | DKK 6K | -99% |
| EBITDA | DKK -165K | -180% |
| Net profit | DKK -131K | -192% |
| Total assets | DKK 636K | -43% |
| Equity | DKK 565K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 1.211 | 1.578 | 1.338 | 718 | 789 | 871 | 1.300 | 952 | 910 | 986 | 961 | 6 |
| Staff expenses | -343 | -668 | -759 | -679 | -671 | -750 | -775 | -1.092 | -772 | -787 | -779 | -753 | -171 |
| EBITDA | 140 | -85 | 132 | 143 | 47 | 39 | 96 | 208 | 180 | 123 | 208 | 208 | -165 |
| Depreciation & amort. | -16 | -10 | -10 | -20 | -29 | -17 | -15 | -17 | -4 | -0 | -8 | -24 | -0 |
| EBIT | 124 | -95 | 122 | 123 | 18 | 22 | 81 | 191 | 176 | 123 | 199 | 184 | -165 |
| Net financials | -1 | -1 | 0 | -0 | -2 | 5 | -0 | -0 | -3 | -5 | -6 | -2 | -2 |
| Profit before tax | 123 | -97 | 122 | 122 | 16 | 26 | 81 | 191 | 173 | 118 | 194 | 182 | -167 |
| Tax | 27 | 5 | 6 | 24 | 6 | 5 | 19 | 42 | 39 | 26 | 43 | 40 | -36 |
| Net profit | 97 | -101 | 117 | 98 | 10 | 22 | 62 | 149 | 134 | 92 | 151 | 142 | -131 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 451 | 361 | 315 | 435 | 411 | 496 | 585 | 874 | 1.044 | 925 | 927 | 1.120 | 636 |
| Equity | 151 | 50 | 116 | 165 | 175 | 197 | 259 | 408 | 487 | 522 | 616 | 757 | 565 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 300 | 311 | 199 | 270 | 236 | 300 | 326 | 466 | 558 | 403 | 312 | 361 | 71 |
| Total debt | 300 | 311 | 199 | 270 | 236 | 300 | 326 | 466 | 558 | 403 | 312 | 361 | 71 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 1986 | — | — |
HB Audit | Audit | 1986 | — | — |
AB Management | Management | 1986 | — | — |
UB Audit | Audit | 1986 | — | — |
KE Management | Management | 1986 | — | — |
PE | Founder | 1986 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1986 | — | — | |
| Board of Directors | 1986 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Hans Børge Nielsen | Audit | 0 companies |
| Anne Burckhardt Andersen | Management | 0 companies |
| Ulrik Bloch-Sørensen | Audit | 0 companies |
| Kim Erik Roslev | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Founder | 0 companies |
| Urban Kenneth Forsberg | Chairman | 0 companies |
| Harry Chalmer Rasmussen | Board of Directors | 0 companies |