| Revenue | DKK 360K | -16% |
| EBITDA | DKK 18K | +396% |
| Net profit | DKK 20K | +114% |
| Total assets | DKK 980K | -1% |
| Equity | DKK 809K | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -772 | — | — | — | 912 | 620 | 794 | 626 | 873 | 694 | 614 | 634 | 429 | 360 |
| Staff expenses | -509 | -0 | -0 | -0 | -528 | -636 | -631 | -614 | -625 | -633 | -576 | -514 | -435 | -342 |
| EBITDA | -202 | 0 | 0 | 0 | 384 | -16 | 163 | 13 | 248 | 61 | 38 | 120 | -6 | 18 |
| Depreciation & amort. | -30 | -0 | -0 | -0 | -14 | -35 | -35 | -35 | -35 | -20 | -0 | -0 | -0 | -0 |
| EBIT | -232 | 0 | 0 | 0 | 369 | -51 | 129 | -22 | 213 | 40 | 38 | 120 | -6 | 18 |
| Net financials | -33 | 0 | 0 | 0 | 19 | 11 | 6 | 9 | 7 | -17 | -58 | 19 | 18 | 7 |
| Profit before tax | -253 | 0 | 0 | 0 | 388 | -40 | 134 | -13 | 220 | 23 | -20 | 139 | 12 | 25 |
| Tax | -68 | -0 | -0 | -0 | 81 | -10 | 30 | -3 | 50 | 5 | -4 | 32 | 3 | 6 |
| Net profit | -184 | 0 | 0 | 0 | 308 | -30 | 105 | -10 | 170 | 18 | -16 | 108 | 9 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.317 | 0 | 0 | 0 | 1.542 | 1.337 | 1.370 | 1.242 | 1.682 | 1.379 | 974 | 1.096 | 995 | 980 |
| Equity | 1.084 | 0 | 0 | 0 | 1.210 | 1.076 | 1.075 | 956 | 1.016 | 921 | 791 | 780 | 790 | 809 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -233 | 0 | 0 | 0 | 332 | 261 | 295 | 286 | 666 | 459 | 183 | 315 | 205 | 171 |
| Total debt | -233 | 0 | 0 | 0 | 332 | 261 | 295 | 286 | 666 | 459 | 183 | 315 | 205 | 171 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 1986 | — | — |
JH Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Bølling Johansen | Audit | 0 companies |
| Jan Helge Dalsholm | Founder | 0 companies |