| Revenue | DKK -59K | +5% |
| EBITDA | DKK -99K | -6% |
| Net profit | DKK -226K | -125% |
| Total assets | DKK 217K | -51% |
| Equity | DKK 178K | -56% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 415 | 41 | 603 | 360 | 32 | 14 | -96 | -90 | -74 | -76 | -66 | -48 | -63 | -57 | -59 |
| Staff expenses | -346 | -119 | -236 | -262 | -261 | -71 | -136 | -37 | -29 | -27 | -29 | -30 | -30 | -37 | -39 |
| EBITDA | 69 | -78 | 409 | 99 | -228 | -57 | -231 | -127 | -103 | -103 | -95 | -78 | -94 | -94 | -99 |
| Depreciation & amort. | 14 | -6 | 21 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | -83 | 388 | 99 | -228 | -57 | -231 | -127 | -103 | -103 | -95 | -78 | -94 | -94 | -99 |
| Net financials | -8 | -13 | 16 | -39 | -24 | 16 | 48 | -66 | 34 | -0 | 127 | 55 | 142 | -6 | -127 |
| Profit before tax | 47 | -97 | 403 | 60 | -252 | -41 | -184 | -193 | -68 | -103 | 32 | -22 | 48 | -100 | -226 |
| Tax | -1 | -10 | -73 | 20 | 59 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 0 | -0 |
| Net profit | 48 | -86 | 476 | 40 | -311 | -41 | -184 | -193 | -68 | -103 | 32 | -22 | 47 | -100 | -226 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 683 | 571 | 1.997 | 1.953 | 1.576 | 1.529 | 1.273 | 994 | 879 | 719 | 752 | 637 | 608 | 444 | 217 |
| Equity | 274 | 188 | 1.898 | 1.838 | 1.426 | 1.385 | 1.202 | 969 | 850 | 697 | 729 | 606 | 564 | 403 | 178 |
| Long-term debt | 336 | 341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 73 | 41 | 99 | 116 | 150 | 144 | 72 | 25 | 29 | 22 | 23 | 31 | 44 | 41 | 39 |
| Total debt | 409 | 383 | 99 | 116 | 150 | 144 | 72 | 25 | 29 | 22 | 23 | 31 | 44 | 41 | 39 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Kaare Led | Audit | 0 companies |