| Revenue | DKK -46K | -38% |
| EBITDA | DKK -290K | +9% |
| Net profit | DKK -304K | -411% |
| Total assets | DKK 2,3M | -15% |
| Equity | DKK 2,3M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -86 | -92 | -69 | -116 | -56 | -21 | -47 | -55 | -49 | -41 | -57 | -41 | -73 | -46 |
| Staff expenses | -245 | -302 | -279 | -284 | -466 | -454 | -359 | -270 | -265 | -244 | -260 | -244 | -244 | -244 |
| EBITDA | -331 | 198 | -149 | -438 | -523 | -475 | -406 | -326 | -313 | -286 | -317 | -285 | -317 | -290 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -14 | -15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -331 | 198 | -149 | -438 | -537 | -490 | -406 | -326 | -313 | -286 | -317 | -285 | -317 | -290 |
| Net financials | 1.187 | 90 | 159 | 1.103 | -188 | 570 | -89 | 192 | -185 | 748 | 77 | -188 | 258 | -14 |
| Profit before tax | 856 | 288 | 10 | 665 | -725 | 81 | -495 | -133 | -499 | 462 | -240 | -473 | -59 | -304 |
| Tax | 43 | 73 | 4 | 167 | -158 | 18 | -108 | -29 | -110 | 102 | 282 | -0 | -0 | -0 |
| Net profit | 813 | 215 | 6 | 497 | -567 | 62 | -386 | -104 | -389 | 361 | -522 | -473 | -59 | -304 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.096 | 8.715 | 7.715 | 7.853 | 6.626 | 6.077 | 5.066 | 4.378 | 3.866 | 4.123 | 3.481 | 2.894 | 2.718 | 2.304 |
| Equity | — | — | 7.685 | 7.682 | 6.557 | 6.019 | 5.033 | 4.329 | 3.832 | 4.082 | 3.447 | 2.861 | 2.683 | 2.257 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 36 | 30 | 168 | 69 | 57 | 33 | 49 | 34 | 41 | 33 | 33 | 34 | 47 |
| Total debt | 33 | 36 | 30 | 171 | 69 | 57 | 33 | 49 | 34 | 41 | 33 | 33 | 34 | 47 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EU Management | Management | 2025 | — | — |
PS Audit | Audit | 1986 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Ulrik Bayer | Management | 0 companies |
| Paul-Johan Schwartz | Audit | 0 companies |