| Revenue | DKK 1,7M | +13% |
| EBITDA | DKK 1,1M | +19% |
| Net profit | DKK 330K | -77% |
| Total assets | DKK 4,4M | -3% |
| Equity | DKK 4,2M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 563 | 537 | 509 | 287 | 357 | 389 | 485 | 451 | 491 | 1.118 | 1.116 | 1.400 | 1.465 | 1.655 |
| Staff expenses | -505 | -500 | -479 | -381 | -308 | -378 | -420 | -425 | -465 | -414 | -462 | -471 | -529 | -540 |
| EBITDA | 58 | 37 | 29 | -94 | 49 | 11 | 65 | 26 | 27 | 703 | 654 | 929 | 935 | 1.115 |
| Depreciation & amort. | -51 | -51 | -51 | -51 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 7 | -15 | -22 | -145 | -2 | 11 | 65 | 26 | 27 | 703 | 654 | 929 | 935 | 1.115 |
| Net financials | -19 | 9 | 31 | 23 | 73 | 57 | 37 | -33 | 26 | 337 | -182 | 393 | 872 | -682 |
| Profit before tax | -12 | -5 | 9 | -122 | 71 | 68 | 102 | -7 | 52 | 1.040 | 472 | 1.322 | 1.808 | 432 |
| Tax | 4 | 3 | 3 | -27 | 19 | 19 | 28 | 2 | 15 | 232 | 108 | 298 | 405 | 103 |
| Net profit | -16 | -8 | 6 | -96 | 52 | 49 | 74 | -9 | 37 | 808 | 364 | 1.024 | 1.403 | 330 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 669 | 566 | 555 | 447 | 484 | 540 | 613 | 557 | 760 | 1.636 | 1.862 | 3.042 | 4.483 | 4.359 |
| Equity | 379 | 371 | 377 | 281 | 333 | 382 | 457 | 448 | 485 | 1.294 | 1.657 | 2.681 | 3.966 | 4.174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 260 | 162 | 149 | 163 | 135 | 141 | 156 | 109 | 274 | 342 | 205 | 361 | 516 | 185 |
| Total debt | 260 | 162 | 149 | 163 | 135 | 141 | 156 | 109 | 274 | 342 | 205 | 361 | 516 | 185 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Audit | Audit | 1987 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1987 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Georg Hansen | Audit | 0 companies |