| Revenue | DKK 228K | -59% |
| EBITDA | DKK -83K | -225% |
| Net profit | DKK 20K | -22% |
| Total assets | DKK 1,1M | -67% |
| Equity | DKK 271K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 678 | 228 | 720 | 1.368 | 1.502 | 764 | 637 | 935 | 1.355 | 167 | 140 | 557 | 228 |
| Staff expenses | -0 | -0 | -0 | -0 | -831 | -950 | -1.160 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 338 | 38 | 373 | 937 | 1.207 | 476 | 396 | 367 | 724 | -984 | -659 | 66 | -83 |
| Depreciation & amort. | -49 | -102 | -96 | -151 | -289 | -213 | -289 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 289 | -63 | 278 | 785 | 918 | 263 | 107 | 367 | 724 | -984 | -659 | 66 | -83 |
| Net financials | 18 | -48 | -45 | -9 | 2 | -12 | 0 | -11 | -20 | -27 | -24 | -33 | 88 |
| Profit before tax | 308 | -112 | 233 | 776 | 920 | 251 | 107 | 356 | 703 | -1.011 | -684 | 34 | 5 |
| Tax | 78 | -11 | 57 | 183 | 206 | 60 | 24 | 83 | 160 | -218 | -147 | 8 | -15 |
| Net profit | 229 | -101 | 176 | 593 | 715 | 192 | 83 | 273 | 544 | -793 | -537 | 26 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.558 | 1.147 | 1.172 | 1.766 | 2.335 | 1.844 | 1.750 | 2.185 | 3.616 | 2.670 | 1.276 | 3.516 | 1.143 |
| Equity | 479 | 281 | 457 | 950 | 1.365 | 1.207 | 1.184 | 1.349 | 1.782 | 876 | 224 | 250 | 271 |
| Long-term debt | -35 | 39 | -36 | -31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.044 | 803 | 679 | 785 | 935 | 595 | 514 | 753 | 1.772 | 1.795 | 1.052 | 3.265 | 873 |
| Total debt | 1.044 | 841 | 679 | 785 | 935 | 595 | 514 | 753 | 1.772 | 1.795 | 1.052 | 3.265 | 873 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AV Audit | Audit | 1991 | — | — |
LH Management | Management | 1997 | — | — |
LF Management | Management | 1991 | — | — |
BL Management | Management | 1991 | — | — |
EH Management | Management | 1996 | — | — |
JO Founder | Founder | 1991 | — | — |
BO Management | Management | 1991 | — | — |
Nd Founder | Founder | 1991 | — | — |
MP Founder | Founder | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Vinther | Audit | 0 companies |
| Lars Holger Hansen | Management | 0 companies |
| Leif Frost Krogh | Management | 0 companies |
| Bent Leif Fogh Sørensen | Management | 0 companies |
| Erik Holger Hansen | Management | 0 companies |
| Jens Ole Mengel | Founder | 0 companies |
| Bent Ove Aarøe | Management | 0 companies |
| Niels de Fønss | Founder | 0 companies |
| Michael Prasanjit Baruah | Founder | 0 companies |