| Revenue | DKK 133K | -49% |
| EBITDA | DKK -276K | -75% |
| Net profit | DKK 274K | -77% |
| Total assets | DKK 5,5M | +3% |
| Equity | DKK 5,1M | +3% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 643 | 533 | 626 | 600 | 700 | 627 | 449 | 424 | 1.489 | 329 | 333 | 196 | 260 | 133 |
| Staff expenses | -347 | -236 | -292 | -399 | -474 | -474 | -424 | -416 | -364 | -432 | -458 | -310 | -417 | -409 |
| EBITDA | 301 | 294 | 302 | 170 | 198 | 103 | -24 | -33 | 1.125 | -102 | -125 | -115 | -158 | -276 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -13 | -30 | -70 | -70 | -70 | -3 | -0 |
| EBIT | 301 | 294 | 302 | 170 | 198 | 103 | -37 | -46 | 1.095 | -172 | -195 | -185 | -161 | -276 |
| Net financials | -100 | 215 | -337 | 235 | -467 | 127 | 89 | 5 | -289 | 626 | -196 | -28 | 1.667 | 628 |
| Profit before tax | 201 | 509 | -34 | 405 | -268 | 230 | 52 | -41 | 806 | 454 | -391 | -213 | 1.506 | 352 |
| Tax | 50 | 71 | -8 | 62 | -56 | 51 | 5 | -8 | 152 | 100 | -85 | -46 | 333 | 78 |
| Net profit | 151 | 437 | -26 | 343 | -213 | 179 | 47 | -32 | 654 | 353 | -306 | -167 | 1.174 | 274 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.175 | 4.506 | 4.071 | 4.567 | 4.196 | 4.236 | 4.137 | 4.025 | 4.151 | 4.539 | 4.111 | 3.913 | 5.278 | 5.458 |
| Equity | — | — | 3.469 | 3.812 | 3.599 | 3.778 | 3.815 | 3.773 | 3.937 | 4.290 | 3.985 | 3.818 | 4.992 | 5.144 |
| Long-term debt | 1.214 | 1.023 | 766 | 600 | 349 | 137 | 0 | 0 | 138 | 109 | 0 | 0 | 194 | 68 |
| Short-term debt | 369 | 374 | 305 | 291 | 338 | 254 | 190 | 133 | 63 | 127 | 127 | 95 | 93 | 246 |
| Total debt | 1.583 | 1.397 | 1.072 | 756 | 597 | 390 | 190 | 133 | 201 | 237 | 127 | 95 | 287 | 314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Rindom | Audit | 0 companies |