| Revenue | DKK 333K | -50% |
| EBITDA | DKK -614K | -114% |
| Net profit | DKK -612K | -103% |
| Total assets | DKK 135K | -81% |
| Equity | DKK -640K | -2168% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.063 | 1.517 | 493 | 833 | 568 | 807 | 787 | 1.252 | 512 | 1.241 | 822 | 592 | 665 | 333 |
| Staff expenses | -570 | -744 | -527 | -627 | -519 | -595 | -614 | -649 | -462 | -675 | -966 | -946 | -952 | -947 |
| EBITDA | 19 | 255 | -34 | 206 | 48 | 211 | 173 | 603 | 51 | 567 | -143 | -354 | -287 | -614 |
| Depreciation & amort. | -89 | -77 | -65 | -56 | -52 | -30 | -4 | -4 | -4 | -14 | -0 | -22 | -0 | -0 |
| EBIT | -70 | 178 | -99 | 150 | -3 | 182 | 169 | 598 | 46 | 553 | -143 | -375 | -287 | -614 |
| Net financials | -6 | -7 | -1 | -16 | -5 | 7 | 2 | -30 | -5 | 1 | -77 | -12 | -15 | 1 |
| Profit before tax | -77 | 171 | -100 | 134 | -8 | 189 | 171 | 573 | 41 | 554 | -220 | -387 | -302 | -613 |
| Tax | -5 | 69 | 2 | 30 | 15 | 54 | 42 | 142 | 21 | 131 | 2 | 1 | -0 | -1 |
| Net profit | -72 | 102 | -102 | 104 | -23 | 135 | 129 | 431 | 20 | 422 | -222 | -388 | -301 | -612 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 581 | 883 | 433 | 661 | 688 | 759 | 967 | 1.418 | 1.169 | 1.547 | 1.215 | 797 | 701 | 135 |
| Equity | 208 | 310 | 111 | 215 | 192 | 327 | 456 | 886 | 799 | 1.110 | 776 | 273 | -28 | -640 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 357 | 559 | 313 | 444 | 496 | 433 | 511 | 395 | 370 | 437 | 440 | 524 | 729 | 775 |
| Total debt | 357 | 559 | 313 | 444 | 496 | 433 | 511 | 531 | 370 | 437 | 440 | 524 | 729 | 775 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SO | Audit | 1990 | — | — |
KW | Audit | 1998 | — | — |
JE Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1990 |
| Person | Role here | Other companies |
|---|---|---|
| Statsaut.rev. Ole Levin | Audit | 0 companies |
| Ken Woiremose Clausen | Audit | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |