| Revenue | DKK 104K | +45% |
| EBITDA | DKK 104K | +382% |
| Net profit | DKK 99K | +1028% |
| Total assets | DKK 391K | +47% |
| Equity | DKK 191K | +108% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 702 | 663 | 1.051 | 316 | 319 | 31 | 175 | 13 | 83 | 158 | 44 | 131 | 72 | 104 |
| Staff expenses | -391 | -221 | -573 | -450 | -152 | -302 | -125 | -2 | -0 | -30 | -60 | -247 | -50 | -0 |
| EBITDA | 310 | 442 | 478 | -134 | 167 | -271 | 49 | 12 | 83 | 127 | -16 | -117 | 22 | 104 |
| Depreciation & amort. | -34 | -22 | -26 | -39 | -37 | -37 | -31 | -17 | -14 | -14 | -14 | -14 | -8 | -0 |
| EBIT | 277 | 420 | 452 | -172 | 129 | -309 | 18 | -5 | 69 | 114 | -30 | -130 | 14 | 104 |
| Net financials | 4 | 3 | -3 | -7 | -11 | -0 | -2 | -0 | -0 | -2 | -5 | -5 | -5 | -5 |
| Profit before tax | 280 | 423 | 449 | -179 | 119 | -309 | 16 | -5 | 69 | 112 | -35 | -135 | 9 | 99 |
| Tax | 72 | 105 | 114 | -42 | 35 | 6 | -3 | 3 | 2 | 1 | 4 | -0 | -0 | -0 |
| Net profit | 209 | 318 | 335 | -137 | 84 | -315 | 19 | -8 | 67 | 111 | -39 | -135 | 9 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 640 | 697 | 1.235 | 897 | 693 | 304 | 225 | 224 | 233 | 364 | 333 | 253 | 267 | 391 |
| Equity | 276 | 497 | 736 | 501 | 484 | 69 | 88 | 79 | 146 | 258 | 219 | 83 | 92 | 191 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94 | 149 | 133 | 180 |
| Short-term debt | 365 | 200 | 499 | 396 | 209 | 235 | 137 | 145 | 86 | 107 | 20 | 21 | 41 | 20 |
| Total debt | 365 | 200 | 499 | 396 | 209 | 235 | 137 | 145 | 86 | 107 | 114 | 169 | 175 | 200 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
P | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1991 |
| Person | Role here | Other companies |
|---|---|---|
| PricewaterhouseCoopers | Audit | 0 companies |