| Revenue | DKK 394K | +13% |
| EBITDA | DKK 202K | +28% |
| Net profit | DKK 95K | +80% |
| Total assets | DKK 844K | -2% |
| Equity | DKK 717K | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -1.483 | -585 | 632 | 886 | 883 | 468 | 267 | 373 | 436 | 599 | 641 | 481 | 349 | 394 |
| Staff expenses | -284 | -290 | -415 | -400 | -237 | -430 | -244 | -198 | -187 | -171 | -187 | -175 | -192 | -192 |
| EBITDA | -349 | -101 | 3 | 118 | 205 | 38 | 23 | 175 | 250 | 428 | 454 | 305 | 157 | 202 |
| Depreciation & amort. | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -70 | -77 | -69 | -54 | -5 | -88 | -75 |
| EBIT | -354 | -101 | 3 | 118 | 205 | 38 | 23 | 105 | 172 | 359 | 400 | 300 | 70 | 127 |
| Net financials | -1 | -1 | -0 | -1 | -0 | -0 | -1 | -0 | -1 | -3 | -4 | -1 | -0 | -0 |
| Profit before tax | -355 | -102 | 3 | 117 | 204 | 38 | 22 | 105 | 171 | 356 | 396 | 299 | 70 | 127 |
| Tax | -0 | -0 | -0 | -0 | -0 | 1 | 7 | 25 | 41 | 80 | 88 | 67 | 17 | 31 |
| Net profit | -355 | -102 | 3 | 117 | 204 | 37 | 15 | 81 | 130 | 276 | 308 | 232 | 53 | 95 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 485 | 401 | 425 | 502 | 528 | 386 | 448 | 531 | 756 | 917 | 993 | 864 | 844 |
| Equity | 341 | 347 | 253 | 272 | 376 | 312 | 224 | 281 | 331 | 497 | 691 | 809 | 744 | 717 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -128 | -138 | 148 | 153 | 125 | 216 | 162 | 167 | 201 | 257 | 225 | 153 | 93 | 107 |
| Total debt | -128 | -138 | 148 | 153 | 125 | 216 | 162 | 167 | 201 | 257 | 225 | 153 | 93 | 107 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AM | Audit | 1989 | — | — |
DR Management | Management | 1989 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1989 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Michael Ankjær-Jensen | Audit | 0 companies |
| Dan Rybak | Management | 0 companies |