| Revenue | DKK -116K | +80% |
| EBITDA | DKK -349K | -21% |
| Net profit | DKK -105K | -9144% |
| Total assets | DKK 6,7M | -2% |
| Equity | DKK 6,3M | -3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 717 | 977 | 934 | 35 | 489 | -607 | 226 | 108 | 192 | -42 | 2 | 63 | -64 | -116 |
| Staff expenses | -98 | -184 | -95 | -0 | -0 | -0 | -0 | -0 | -0 | -55 | -157 | -60 | -125 | -75 |
| EBITDA | 289 | 516 | 384 | 1.140 | 492 | 2.177 | 226 | 1.108 | 192 | 1.609 | -687 | -433 | -289 | -349 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 289 | 516 | 384 | 1.140 | 491 | 2.177 | 226 | 1.108 | 192 | 1.609 | -687 | -433 | -289 | -349 |
| Net financials | -229 | -379 | -142 | -312 | -69 | -151 | -86 | -90 | -189 | 224 | -160 | 139 | 291 | 214 |
| Profit before tax | 60 | 137 | 242 | 828 | 422 | 2.026 | 140 | 1.017 | 3 | 1.833 | -847 | -294 | 2 | -135 |
| Tax | -7 | -7 | 11 | 183 | -63 | 402 | 30 | 213 | -61 | 459 | -186 | -64 | 1 | -30 |
| Net profit | 67 | 144 | 231 | 645 | 484 | 1.623 | 110 | 804 | 64 | 1.373 | -661 | -230 | 1 | -105 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.734 | 8.831 | 9.016 | 11.785 | 12.174 | 12.490 | 12.614 | 13.840 | 7.339 | 9.110 | 7.828 | 6.978 | 6.861 | 6.706 |
| Equity | 2.999 | 3.143 | 3.374 | 4.020 | 4.504 | 6.077 | 6.135 | 6.739 | 6.749 | 8.067 | 7.350 | 6.620 | 6.504 | 6.276 |
| Long-term debt | 4.738 | 4.692 | 4.682 | 6.611 | 6.568 | 4.920 | 4.920 | 4.920 | 0 | 28 | 62 | 0 | 0 | 0 |
| Short-term debt | 198 | 204 | 157 | 169 | 179 | 168 | 203 | 612 | 484 | 478 | 65 | 71 | 70 | 172 |
| Total debt | 4.936 | 4.896 | 4.839 | 6.780 | 6.747 | 5.088 | 5.123 | 5.532 | 484 | 506 | 128 | 71 | 70 | 172 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BD Management | Management | 1988 | — | — |
MR Audit | Audit | 1998 | — | — |
RG Management | Management | 1988 | — | — |
JG Management | Management | 1988 | — | — |
VJ Audit | Audit | 1988 | — | — |
KV Management | Management | 1988 | — | — |
FJ Founder | Founder | 1988 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Betina Dybdal Larsen | Management | 0 companies |
| M.G. Revision I/S | Audit | 0 companies |
| Rene Grønning | Management | 0 companies |
| Jan Grønning | Management | 0 companies |
| Villy Jensen | Audit | 0 companies |
| Knud Valeur Zinck-Jørgensen | Management | 0 companies |
| Flemming Johnsen | Founder | 0 companies |