| Revenue | DKK 73K | -94% |
| EBITDA | DKK -60K | -105% |
| Net profit | DKK -1,7M | -137% |
| Total assets | DKK 7,2M | -21% |
| Equity | DKK 6,7M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.445 | 698 | 1.029 | 1.241 | 1.688 | 1.074 | 850 | 791 | 1.929 | 3.049 | 2.347 | 1.014 | 1.243 | 73 |
| Staff expenses | -706 | -434 | -640 | -874 | -908 | -537 | -174 | -170 | -444 | -661 | -518 | -240 | -94 | -133 |
| EBITDA | 739 | 424 | 388 | 367 | 781 | 536 | 676 | 620 | 1.485 | 2.388 | 1.829 | 774 | 1.149 | -60 |
| Depreciation & amort. | 1 | 80 | -6 | -45 | -23 | -17 | -13 | -13 | -18 | -5 | -5 | -0 | -0 | -0 |
| EBIT | 738 | 344 | 382 | 322 | 757 | 519 | 663 | 607 | 1.467 | 2.383 | 1.824 | 774 | 1.149 | -60 |
| Net financials | -6 | 10 | 622 | -111 | 292 | 1 | 527 | 644 | 1.917 | 1.945 | 3.071 | 2.133 | 3.826 | -1.689 |
| Profit before tax | 732 | 354 | 1.004 | 211 | 1.050 | 520 | 1.190 | 1.251 | 3.385 | 4.328 | 4.895 | 2.907 | 4.975 | -1.749 |
| Tax | 179 | 80 | 86 | 48 | 173 | 117 | 160 | 135 | 317 | 528 | 430 | 189 | 418 | -77 |
| Net profit | 553 | 274 | 918 | 164 | 876 | 403 | 1.030 | 1.116 | 3.067 | 3.800 | 4.465 | 2.718 | 4.557 | -1.672 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.570 | 2.358 | 2.853 | 8.214 | 2.715 | 1.914 | 2.444 | 2.832 | 5.239 | 5.248 | 7.690 | 6.824 | 9.104 | 7.159 |
| Equity | 1.083 | 857 | 1.775 | 1.638 | 2.015 | 1.618 | 2.148 | 2.563 | 4.631 | 4.431 | 7.111 | 5.829 | 8.886 | 6.714 |
| Long-term debt | 0 | 58 | 84 | 4.252 | 162 | 80 | 109 | 46 | 272 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.487 | 1.443 | 994 | 2.324 | 538 | 216 | 188 | 223 | 336 | 817 | 579 | 995 | 219 | 445 |
| Total debt | 1.487 | 1.501 | 1.079 | 6.575 | 700 | 296 | 297 | 269 | 608 | 817 | 579 | 995 | 219 | 445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FV | Audit | 1987 | — | — |
SS Management | Management | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Frans Vestergren Thomsen | Audit | 0 companies |
| Steen Schierbeck | Management | 0 companies |