| Revenue | DKK 176K | +8% |
| EBITDA | DKK -8K | +63% |
| Net profit | DKK 8K | +28% |
| Total assets | DKK 514K | -10% |
| Equity | DKK 450K | -11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 186 | 143 | 229 | 205 | 160 | 237 | 292 | 272 | 237 | 173 | 146 | 196 | 163 | 176 |
| Staff expenses | -281 | -184 | -184 | -184 | -184 | -184 | -184 | -184 | -184 | -185 | -208 | -185 | -185 | -185 |
| EBITDA | -112 | 50 | 44 | 21 | -24 | 53 | 108 | 88 | 53 | -12 | -62 | 12 | -22 | -8 |
| Depreciation & amort. | 4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -116 | 46 | 44 | 21 | -24 | 53 | 108 | 88 | 53 | -12 | -62 | 12 | -22 | -8 |
| Net financials | 45 | 29 | 51 | 29 | 18 | 20 | 14 | 16 | -22 | 38 | -50 | 9 | 28 | 16 |
| Profit before tax | 28 | 75 | 95 | 50 | -6 | 74 | 121 | 104 | 31 | 26 | -112 | 20 | 6 | 8 |
| Tax | 1 | 17 | 21 | 13 | -1 | 16 | 28 | 24 | 8 | 6 | -0 | -0 | -0 | -0 |
| Net profit | 27 | 57 | 71 | 37 | -5 | 57 | 94 | 80 | 22 | 20 | -112 | 20 | 6 | 8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 845 | 859 | 917 | 903 | 812 | 836 | 904 | 950 | 870 | 829 | 649 | 609 | 572 | 514 |
| Equity | 788 | 797 | 820 | 808 | 753 | 760 | 802 | 829 | 797 | 762 | 593 | 556 | 503 | 450 |
| Long-term debt | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56 | 62 | 97 | 95 | 59 | 76 | 102 | 121 | 73 | 67 | 56 | 53 | 68 | 64 |
| Total debt | 56 | 62 | 97 | 95 | 59 | 76 | 102 | 121 | 73 | 67 | 56 | 53 | 68 | 64 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1988 | — | — | |
RA | Audit | 1988 | — | — |
RI | Audit | 1988 | — | — |
AP Management | Management | 1988 | — | — |
KW Management | Management | 1988 | — | — |
JN Management | Management | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1988 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut. revisor Nis Jørn Bennetzen | Audit | 0 companies |
| Rev. Allan Peter Rasmussen | Audit | 0 companies |
| Revisionskontoret I/S | Audit | 0 companies |
| Allan Peter Rasmussen | Management | 0 companies |
| Kai Wiegell | Management | 0 companies |
| Jens Nørskov | Management | 0 companies |