| Revenue | DKK 674K | -33% |
| EBITDA | DKK -34K | -134% |
| Net profit | DKK -115K | -165% |
| Total assets | DKK 2,2M | -18% |
| Equity | DKK 1,6M | -20% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.687 | -1.524 | 1.277 | 1.975 | 2.434 | 1.552 | 2.173 | 1.323 | 692 | 1.598 | 1.422 | 1.278 | 1.009 | 674 |
| Staff expenses | -1.178 | -1.366 | -1.234 | -1.302 | -1.434 | -1.238 | -1.677 | -1.252 | -1.152 | -1.060 | -1.174 | -1.261 | -909 | -708 |
| EBITDA | 509 | -78 | -101 | 619 | 1.000 | 314 | 496 | 71 | -460 | 538 | 248 | 17 | 100 | -34 |
| Depreciation & amort. | 28 | -40 | -39 | -43 | -45 | -59 | -67 | -32 | -24 | -14 | -57 | -16 | -75 | -12 |
| EBIT | 482 | -118 | -140 | 575 | 955 | 255 | 429 | 39 | -484 | 524 | 191 | 1 | 26 | -47 |
| Net financials | -50 | -48 | 42 | 44 | -28 | -1 | 62 | -36 | 48 | 146 | -71 | 283 | 202 | -68 |
| Profit before tax | 432 | 47 | -69 | 620 | 927 | 254 | 492 | 3 | -436 | 671 | 120 | 284 | 228 | -115 |
| Tax | 104 | 75 | 14 | 145 | 200 | 66 | 78 | 24 | 1 | 53 | 23 | 73 | 50 | -0 |
| Net profit | 328 | -29 | -83 | 474 | 726 | 188 | 414 | -21 | -437 | 618 | 97 | 211 | 178 | -115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.424 | 2.140 | 1.761 | 2.479 | 2.766 | 2.458 | 2.847 | 2.133 | 2.106 | 2.358 | 2.247 | 2.654 | 2.701 | 2.204 |
| Equity | 1.294 | 1.072 | 889 | 1.363 | 1.840 | 1.678 | 1.992 | 1.771 | 1.234 | 1.851 | 1.749 | 1.959 | 2.015 | 1.622 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.130 | -1.023 | 853 | 1.107 | 918 | 755 | 856 | 341 | 851 | 478 | 486 | 682 | 674 | 569 |
| Total debt | 1.130 | -1.023 | 853 | 1.107 | 918 | 755 | 856 | 341 | 851 | 478 | 486 | 682 | 674 | 569 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE | Audit | 1990 | — | — |
HB | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Esbern Petersen | Audit | 0 companies |
| Henning Brøgger Obsen | Audit | 0 companies |