| Revenue | DKK 67K | -264% |
| EBITDA | DKK -44K | +73% |
| Net profit | DKK -57K | +62% |
| Total assets | DKK 1,9M | -5% |
| Equity | DKK 1,3M | -4% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 476 | 430 | 309 | 391 | 369 | 546 | 599 | 431 | 60 | 51 | 49 | 24 | -41 | 67 |
| Staff expenses | -324 | -278 | -316 | -271 | -215 | -192 | -190 | -188 | -155 | -71 | -166 | -82 | -123 | -111 |
| EBITDA | 152 | 152 | -7 | 121 | 154 | 354 | 409 | 244 | -95 | -20 | -116 | -59 | -164 | -44 |
| Depreciation & amort. | 18 | 18 | -18 | -18 | -0 | -0 | -0 | -9 | -14 | -14 | -14 | -14 | -14 | -14 |
| EBIT | 134 | 135 | -25 | 103 | 154 | 354 | 409 | 234 | -109 | -35 | -130 | -73 | -178 | -58 |
| Net financials | -66 | -70 | -59 | -56 | -30 | -28 | -20 | -22 | -23 | -21 | -21 | -17 | -16 | -15 |
| Profit before tax | 69 | 65 | -46 | 47 | 124 | 327 | 389 | 212 | -132 | -56 | -152 | -90 | -194 | -73 |
| Tax | 18 | 16 | 19 | 15 | 32 | 72 | 86 | 47 | -29 | -12 | -33 | -20 | -43 | -16 |
| Net profit | 51 | 48 | -65 | 33 | 92 | 254 | 303 | 165 | -103 | -44 | -119 | -70 | -151 | -57 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.076 | 2.025 | 2.109 | 1.987 | 1.956 | 2.191 | 2.491 | 2.759 | 2.395 | 2.257 | 2.254 | 2.087 | 2.003 | 1.909 |
| Equity | 1.007 | 1.055 | 990 | 1.023 | 1.115 | 1.370 | 1.673 | 1.838 | 1.735 | 1.691 | 1.572 | 1.502 | 1.351 | 1.294 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.069 | 969 | 1.119 | 964 | 841 | 822 | 819 | 918 | 660 | 566 | 682 | 584 | 652 | 614 |
| Total debt | 1.069 | 969 | 1.119 | 964 | 841 | 822 | 819 | 918 | 660 | 566 | 682 | 584 | 652 | 614 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KJ Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1995 | |
| Individual | 50.0% | 50.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Karin Juel | Audit | 0 companies |