| Revenue | DKK 173K | -7% |
| EBITDA | DKK -102K | +35% |
| Net profit | DKK -2M | -178% |
| Total assets | DKK 9,1M | -18% |
| Equity | DKK 8,8M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -461 | 314 | 1.876 | 2.073 | 2.020 | 1.707 | 1.503 | 1.259 | 966 | 905 | 582 | 452 | 186 | 173 |
| Staff expenses | -330 | -409 | -320 | -388 | -383 | -313 | -328 | -328 | -328 | -328 | -116 | -16 | -0 | -0 |
| EBITDA | 44 | -96 | -20 | -106 | -2 | -9 | -63 | -52 | -153 | -182 | -48 | 39 | -157 | -102 |
| Depreciation & amort. | -87 | -87 | -87 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -22 | -22 |
| EBIT | -44 | -183 | -107 | -147 | -2 | -9 | -63 | -52 | -153 | -182 | -48 | 17 | -179 | -124 |
| Net financials | -76 | 316 | 434 | 690 | 411 | 889 | -60 | 2.096 | 2.245 | 7.562 | -3.956 | 531 | 2.764 | -1.881 |
| Profit before tax | 3 | 133 | 326 | 542 | 409 | 880 | -123 | 2.044 | 2.092 | 7.380 | -4.004 | 548 | 2.584 | -2.005 |
| Tax | -6 | 27 | 82 | 130 | 92 | 195 | -0 | 454 | 438 | 1.625 | -0 | -0 | -0 | -0 |
| Net profit | 9 | 106 | 245 | 412 | 317 | 686 | -123 | 1.590 | 1.654 | 5.755 | -4.004 | 548 | 2.584 | -2.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.402 | 1.507 | 1.687 | 2.368 | 2.888 | 3.560 | 3.532 | 5.186 | 7.299 | 14.187 | 9.589 | 8.494 | 11.091 | 9.083 |
| Equity | 997 | 1.103 | 1.348 | 1.760 | 2.077 | 2.763 | 2.640 | 4.230 | 5.884 | 11.639 | 7.635 | 8.183 | 10.768 | 8.762 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -391 | 404 | 340 | 608 | 811 | 797 | 892 | 955 | 1.415 | 2.548 | 1.954 | 311 | 323 | 321 |
| Total debt | -391 | 404 | 340 | 608 | 811 | 797 | 892 | 955 | 1.415 | 2.548 | 1.954 | 311 | 323 | 321 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LA Management | Management | 1987 | — | — |
RR Audit | Audit | 1987 | — | — |
CR Management | Management | 1987 | — | — |
BP | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Adelsten | Management | 0 companies |
| RTV REVISION A/S | Audit | 0 companies |
| Christer Rix-Møller | Management | 0 companies |
| Bjørn Preben Pedersen | Audit | 0 companies |