| Revenue | DKK 69K | -35% |
| EBITDA | DKK 67K | -35% |
| Net profit | DKK 29K | -55% |
| Total assets | DKK 297K | +15% |
| Equity | DKK -25K | +83% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 233 | 407 | 335 | 603 | 298 | 209 | 277 | 300 | 254 | 88 | 31 | -8 | 106 | 69 |
| Staff expenses | -212 | -298 | -287 | -416 | -225 | -334 | -253 | -212 | -298 | -223 | -68 | -2 | -1 | -1 |
| EBITDA | 21 | 109 | 49 | 187 | 73 | -125 | 24 | 133 | -19 | -135 | -37 | -11 | 104 | 67 |
| Depreciation & amort. | -10 | -21 | 18 | -48 | -26 | -68 | -78 | -52 | -29 | -20 | -4 | -12 | -0 | -24 |
| EBIT | 11 | 87 | 31 | 139 | 47 | -193 | -54 | 82 | -48 | -155 | -41 | -22 | 104 | 43 |
| Net financials | -1 | -2 | -2 | -6 | -1 | -1 | -7 | -6 | -4 | -9 | -12 | -2 | -22 | -6 |
| Profit before tax | 11 | 86 | 31 | 139 | 47 | -193 | -54 | 75 | -51 | -164 | -52 | -25 | 82 | 37 |
| Tax | 5 | 24 | 9 | 35 | 11 | -19 | 0 | 23 | 13 | 35 | -0 | -5 | 18 | 8 |
| Net profit | 6 | 61 | 20 | 99 | 35 | -176 | -60 | 52 | -64 | -200 | -52 | -19 | 64 | 29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 386 | 407 | 484 | 720 | 641 | 588 | 419 | 439 | 344 | 355 | 159 | 175 | 258 | 297 |
| Equity | 94 | 155 | 174 | 273 | 308 | 133 | 72 | 125 | 61 | -139 | -191 | -210 | -146 | -25 |
| Long-term debt | 4 | 25 | 9 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 289 | 224 | 297 | 410 | 314 | 455 | 347 | 315 | 283 | 494 | 350 | 385 | 404 | 322 |
| Total debt | 293 | 249 | 306 | 438 | 314 | 455 | 347 | 315 | 283 | 494 | 350 | 385 | 404 | 322 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BM Audit | Audit | 1986 | — | — |
JN Founder | Founder | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1986 |
| Person | Role here | Other companies |
|---|---|---|
| Bengt Møller | Audit | 0 companies |
| Jens Nørskov | Founder | 0 companies |