| Revenue | DKK -8K | -62% |
| EBITDA | DKK -8K | +62% |
| Net profit | DKK -8K | +58% |
| Total assets | DKK 464K | -23% |
| Equity | DKK 455K | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.455 | -2.480 | — | — | 2.288 | 2.432 | 1.952 | 1.589 | 3.018 | -81 | -25 | -16 | -20 | -8 |
| Staff expenses | -1.902 | -1.997 | -0 | -0 | -1.983 | -1.995 | -2.082 | -1.970 | -954 | -11 | -0 | -0 | -0 | -0 |
| EBITDA | 552 | -238 | 0 | 0 | 304 | 437 | -130 | -468 | 2.063 | -139 | -25 | -16 | -20 | -8 |
| Depreciation & amort. | 98 | -123 | -0 | -0 | -80 | -113 | -29 | -72 | -32 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 455 | -361 | 0 | 0 | 224 | 323 | -159 | -540 | 2.031 | -139 | -25 | -16 | -20 | -8 |
| Net financials | 15 | 0 | 0 | 0 | -23 | 8 | 5 | -25 | -14 | -8 | -5 | -2 | 1 | -0 |
| Profit before tax | 470 | -365 | 0 | 0 | 202 | 331 | -154 | -565 | 2.017 | -147 | -30 | -18 | -19 | -8 |
| Tax | 127 | -92 | -0 | -0 | 46 | 79 | -25 | -0 | 319 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 342 | -273 | 0 | 0 | 156 | 251 | -129 | -565 | 1.699 | -147 | -30 | -18 | -19 | -8 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 702 | 1.176 | 0 | 0 | 641 | 755 | 419 | 393 | 1.764 | 1.158 | 880 | 738 | 601 | 464 |
| Equity | 125 | 125 | 0 | 0 | 103 | 354 | 122 | -444 | 1.255 | 998 | 855 | 723 | 586 | 455 |
| Long-term debt | 130 | -334 | 0 | 0 | 54 | 0 | 0 | 236 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 447 | -711 | 0 | 0 | 479 | 371 | 297 | 601 | 509 | 160 | 25 | 15 | 15 | 8 |
| Total debt | 577 | -1.045 | 0 | 0 | 534 | 371 | 297 | 836 | 509 | 160 | 25 | 15 | 15 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Audit | Audit | 1993 | — | — |
JO Audit | Audit | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1990 | |
| Individual | 50.0% | 50.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Fritzbøger | Audit | 0 companies |
| Jens Otto Laursen | Audit | 0 companies |