| Revenue | DKK 138K | -245% |
| EBITDA | DKK 138K | +209% |
| Net profit | DKK 137K | +209% |
| Total assets | DKK 685K | +82% |
| Equity | DKK 189K | +261% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.193 | 1.126 | 1.331 | 1.335 | 1.654 | 1.092 | 808 | 223 | 324 | 584 | 471 | 248 | -95 | 138 |
| Staff expenses | -1.933 | -1.287 | -959 | -977 | -1.225 | -1.428 | -1.215 | -1.081 | -1.141 | -483 | -661 | -128 | -31 | -0 |
| EBITDA | -730 | 152 | 373 | 358 | 430 | -337 | -471 | -858 | -818 | 102 | -190 | 120 | -126 | 138 |
| Depreciation & amort. | 170 | 189 | 1.085 | 141 | -217 | 246 | -212 | -13 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -900 | -37 | -712 | 217 | 213 | -583 | -682 | -871 | -818 | 102 | -190 | 120 | -126 | 138 |
| Net financials | -40 | -30 | -22 | -18 | -14 | -15 | -15 | -4 | -1 | -2 | -1 | -1 | 0 | -1 |
| Profit before tax | -950 | -379 | -735 | 199 | 199 | -598 | -697 | -875 | -819 | 100 | -191 | 120 | -126 | 137 |
| Tax | -261 | -6 | -150 | 42 | 53 | -0 | 212 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -679 | -60 | -584 | 157 | 146 | -598 | -909 | -875 | -819 | 100 | -191 | 120 | -126 | 137 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.031 | 9.190 | 8.671 | 4.109 | 4.196 | 4.440 | 2.563 | 1.466 | 543 | 596 | 440 | 536 | 376 | 685 |
| Equity | 3.847 | 3.787 | 3.202 | 3.359 | 3.505 | 2.857 | 1.844 | 969 | 150 | 250 | 58 | 178 | 52 | 189 |
| Long-term debt | 1.371 | 1.167 | 1.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 813 | 4.236 | 4.406 | 750 | 691 | 1.583 | 719 | 497 | 393 | 347 | 381 | 357 | 324 | 496 |
| Total debt | 2.184 | 5.403 | 5.469 | 750 | 691 | 1.583 | 719 | 497 | 393 | 347 | 381 | 357 | 324 | 496 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Trebbien Rohrberg | Audit | 0 companies |