| Revenue | DKK 23K | -31% |
| EBITDA | DKK -148K | +15% |
| Net profit | DKK 57K | -50% |
| Total assets | DKK 4,5M | -2% |
| Equity | DKK 4,4M | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 703 | 728 | 712 | 551 | 434 | 446 | 295 | 257 | 191 | 125 | 77 | 22 | 33 | 23 |
| Staff expenses | -255 | -252 | -177 | -174 | -124 | -186 | -119 | -96 | -89 | -143 | -15 | -75 | -156 | -137 |
| EBITDA | 260 | 250 | 271 | 172 | 159 | 118 | 78 | 71 | -10 | -99 | 24 | -91 | -173 | -148 |
| Depreciation & amort. | -0 | -8 | -0 | -0 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 260 | 242 | 271 | 172 | 154 | 113 | 73 | 66 | -10 | -99 | 24 | -91 | -173 | -148 |
| Net financials | -10 | -18 | 9 | -26 | -41 | -35 | -11 | -17 | -42 | 204 | -20 | 170 | 317 | 220 |
| Profit before tax | 249 | 224 | 280 | 146 | 112 | 77 | 62 | 49 | -52 | 104 | 4 | 79 | 144 | 72 |
| Tax | 64 | 58 | 70 | 35 | 25 | 17 | 14 | 11 | -0 | 12 | 1 | 17 | 32 | 16 |
| Net profit | 186 | 166 | 210 | 111 | 87 | 60 | 48 | 38 | -52 | 92 | 3 | 62 | 112 | 57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.711 | 6.879 | 7.105 | 6.121 | 6.059 | 5.937 | 5.057 | 4.963 | 4.789 | 4.748 | 4.532 | 4.460 | 4.525 | 4.455 |
| Equity | 5.434 | 5.530 | 4.740 | 4.781 | 4.784 | 4.843 | 4.822 | 4.749 | 4.587 | 4.574 | 4.464 | 4.416 | 4.418 | 4.365 |
| Long-term debt | 5 | 3 | 3 | 3 | 2 | 2 | 3 | 8 | 2 | 2 | 2 | 2 | 2 | 2 |
| Short-term debt | 1.273 | 1.346 | 2.362 | 1.337 | 1.273 | 1.092 | 232 | 206 | 199 | 173 | 66 | 42 | 104 | 88 |
| Total debt | 1.277 | 1.349 | 2.364 | 1.339 | 1.275 | 1.094 | 235 | 214 | 202 | 175 | 68 | 44 | 106 | 90 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RK | Audit | 1986 | — | — |
EJ Management | Management | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Revisorfirmaet Kampler I/S | Audit | 0 companies |
| Else Johanne Bødker Ryding | Management | 0 companies |