| Revenue | DKK -120K | +1% |
| EBITDA | DKK -415K | +4% |
| Net profit | DKK -1,3M | -256% |
| Total assets | DKK 6M | -19% |
| Equity | DKK 5,9M | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -99 | -105 | -125 | -125 | -103 | -135 | -141 | -130 | -142 | -101 | -122 | -129 | -119 | -120 |
| Staff expenses | -97 | -195 | -225 | -277 | -213 | -220 | -220 | -220 | -240 | -271 | -344 | -318 | -313 | -295 |
| EBITDA | -196 | -300 | -349 | -379 | -316 | -355 | -360 | -350 | -382 | -372 | -466 | -447 | -432 | -415 |
| Depreciation & amort. | -35 | -35 | -32 | 12 | -45 | -45 | -45 | -45 | -41 | -0 | -5 | -40 | -40 | -40 |
| EBIT | -231 | -335 | -381 | -390 | -361 | -399 | -405 | -394 | -423 | -372 | -472 | -487 | -472 | -455 |
| Net financials | -181 | 714 | 1.953 | 764 | 40 | 1.512 | 178 | 95 | 217 | 1.302 | -8 | 827 | 1.410 | -839 |
| Profit before tax | -412 | 379 | 1.571 | 374 | -321 | 1.113 | -227 | -299 | -206 | 930 | -479 | 340 | 938 | -1.294 |
| Tax | -95 | 6 | 387 | 75 | -73 | 237 | -89 | 94 | 1 | -0 | 2 | -0 | 111 | -7 |
| Net profit | -318 | 373 | 1.185 | 299 | -248 | 877 | -138 | -393 | -208 | 930 | -482 | 340 | 826 | -1.288 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.234 | 6.571 | 7.988 | 8.008 | 7.623 | 8.464 | 7.267 | 6.772 | 6.241 | 7.052 | 6.598 | 6.679 | 7.438 | 6.003 |
| Equity | 6.164 | 6.487 | 7.672 | 7.870 | 7.522 | 8.299 | 7.160 | 6.667 | 6.109 | 6.928 | 6.333 | 6.558 | 7.267 | 5.857 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 70 | 84 | 316 | 128 | 101 | 158 | 106 | 105 | 133 | 124 | 265 | 120 | 164 | 145 |
| Total debt | 70 | 84 | 316 | 128 | 101 | 158 | 106 | 105 | 133 | 124 | 265 | 120 | 164 | 145 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
R Audit | Audit | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Revisions-Centret | Audit | 0 companies |