| Revenue | DKK -36K | -7% |
| EBITDA | DKK -36K | +10% |
| Net profit | DKK -2,3M | -216% |
| Total assets | DKK 2,6M | -47% |
| Equity | DKK 1,2M | -66% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -246 | -667 | 536 | 337 | 562 | 710 | 677 | 514 | 293 | 532 | 36 | -56 | -38 | -36 |
| Staff expenses | -788 | -1.081 | -953 | -822 | -1.086 | -967 | -996 | -919 | -746 | -636 | -560 | -288 | -1 | -0 |
| EBITDA | 736 | 636 | -474 | -508 | -524 | -257 | -319 | -405 | -452 | -104 | -524 | -344 | -40 | -36 |
| Depreciation & amort. | -73 | -111 | -119 | -263 | -0 | -5 | -6 | -6 | -6 | -6 | -1 | -0 | -0 | -0 |
| EBIT | 663 | 525 | -593 | -771 | -524 | -262 | -325 | -412 | -459 | -110 | -525 | -344 | -40 | -36 |
| Net financials | -1.059 | -676 | 865 | 1.116 | -195 | -821 | 207 | -75 | 423 | 634 | 378 | 744 | 1.982 | -2.212 |
| Profit before tax | 403 | 171 | 273 | 345 | -719 | -1.084 | -119 | -486 | -35 | 524 | -147 | 400 | 1.942 | -2.248 |
| Tax | -2 | 3 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | 1 | 4 | 6 |
| Net profit | 406 | 168 | 273 | 345 | -719 | -1.084 | -119 | -486 | -35 | 524 | -147 | 398 | 1.938 | -2.254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.819 | 7.648 | 7.666 | 7.576 | 6.519 | 5.286 | 4.700 | 3.964 | 3.586 | 3.807 | 3.094 | 3.264 | 5.006 | 2.628 |
| Equity | 5.968 | 5.800 | 5.772 | 5.817 | 4.798 | 3.415 | 2.996 | 2.209 | 1.874 | 2.097 | 1.651 | 1.849 | 3.587 | 1.211 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.851 | -1.848 | 1.894 | 1.759 | 1.720 | 1.871 | 1.704 | 1.755 | 1.712 | 1.710 | 1.443 | 1.415 | 1.419 | 1.417 |
| Total debt | -1.851 | -1.848 | 1.894 | 1.759 | 1.720 | 1.871 | 1.704 | 1.755 | 1.712 | 1.710 | 1.443 | 1.415 | 1.419 | 1.417 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LG Audit | Audit | 2007 | — | — |
JF Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| Lennart Gutfelt | Audit | 0 companies |
| John Formsgaard | Audit | 0 companies |