| Revenue | DKK 1,1M | +23% |
| EBITDA | DKK 347K | +404% |
| Net profit | DKK -11K | -107% |
| Total assets | DKK 1,1M | -18% |
| Equity | DKK 972K | -1% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 446 | 449 | 286 | 339 | 318 | 480 | 284 | 414 | 515 | 418 | 1.192 | 1.371 | 930 | 1.146 |
| Staff expenses | -326 | -390 | -396 | -327 | -233 | -252 | -283 | -388 | -413 | -466 | -885 | -1.183 | -1.044 | -799 |
| EBITDA | 120 | 122 | 13 | 853 | 85 | 228 | 2 | 26 | 102 | -48 | 307 | 86 | -114 | 347 |
| Depreciation & amort. | 5 | 8 | 10 | -391 | 7 | -7 | -9 | -7 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 115 | 114 | 3 | 461 | 79 | 221 | -7 | 19 | 99 | -48 | 307 | 86 | -114 | 347 |
| Net financials | -35 | -10 | -9 | -26 | -71 | 88 | -1 | -7 | 30 | 200 | -285 | 73 | 321 | -361 |
| Profit before tax | 81 | 41 | -129 | 377 | 8 | 309 | -8 | 12 | 128 | 152 | 22 | 159 | 207 | -14 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 22 | 33 | 5 | 35 | 45 | -3 |
| Net profit | 81 | 104 | -7 | 435 | 42 | 309 | -8 | 12 | 107 | 120 | 17 | 124 | 161 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 206 | 211 | 172 | 273 | 344 | 509 | 482 | 645 | 755 | 948 | 1.262 | 1.391 | 1.320 | 1.089 |
| Equity | -433 | -329 | -336 | 100 | 142 | 451 | 443 | 455 | 562 | 681 | 698 | 822 | 983 | 972 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 639 | 539 | 507 | 173 | 202 | 58 | 39 | 190 | 193 | 266 | 564 | 569 | 337 | 117 |
| Total debt | 639 | 539 | 507 | 173 | 202 | 58 | 39 | 190 | 193 | 266 | 564 | 569 | 337 | 117 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Founder | Founder | 1987 | — | — |
CH Audit | Audit | 1987 | — | — |
SE Audit | Audit | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Horsten | Founder | 0 companies |
| Carl Henrik Them | Audit | 0 companies |
| Steen Erik Rasmussen | Audit | 0 companies |