| Revenue | DKK 287K | +65% |
| EBITDA | DKK -19K | +52% |
| Net profit | DKK 26K | +574% |
| Total assets | DKK 731K | +10% |
| Equity | DKK 558K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.535 | 1.248 | 1.049 | 1.227 | 884 | 809 | 259 | 351 | 435 | 375 | 191 | 174 | 287 |
| Staff expenses | -1.373 | -1.064 | -588 | -596 | -0 | -605 | -274 | -482 | -394 | -440 | -148 | -213 | -305 |
| EBITDA | 112 | 139 | 418 | 610 | 284 | 204 | -15 | -132 | 41 | -66 | 44 | -39 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -22 | -30 | -30 | -22 | -20 |
| EBIT | 112 | 139 | 418 | 610 | 284 | 204 | -15 | -132 | 18 | -96 | 14 | -62 | -39 |
| Net financials | 1 | -1 | 1 | -41 | 27 | 27 | -112 | 166 | 23 | 183 | -180 | 65 | 64 |
| Profit before tax | 113 | 138 | 419 | 569 | 311 | 231 | -127 | 34 | 41 | 88 | -166 | 4 | 26 |
| Tax | 28 | 34 | 105 | 136 | 69 | 51 | -28 | 8 | 9 | 20 | -3 | -0 | -0 |
| Net profit | 84 | 104 | 314 | 433 | 243 | 180 | -99 | 26 | 32 | 68 | -163 | 4 | 26 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.069 | 595 | 844 | 1.190 | 1.198 | 1.225 | 977 | 1.016 | 949 | 991 | 685 | 662 | 731 |
| Equity | — | 326 | 542 | 875 | 1.017 | 1.093 | 914 | 848 | 804 | 799 | 636 | 560 | 558 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 746 | 269 | 302 | 315 | 181 | 132 | 64 | 168 | 145 | 188 | 49 | 102 | 173 |
| Total debt | 746 | 269 | 302 | 315 | 181 | 132 | 64 | 168 | 145 | 188 | 49 | 102 | 173 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 1987 | — | — |
ET | Audit | 1987 | — | — |
Rr | Audit | 1987 | — | — |
SS Management | Management | 1987 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1987 | — | — | |
| Board of Directors | 1987 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Mogens Steenholdt Olsen | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Reg. revisor Gunni Bjørnskov | Audit | 0 companies |
| Susanne Saul Stakemann | Management | 0 companies |
| Rolf Wilhelm Bücking | Board of Directors | 0 companies |
| Per Emil Hasselbalch Stakemann | Board of Directors | 0 companies |