| Revenue | DKK 64K | -289% |
| EBITDA | DKK 50K | +157% |
| Net profit | DKK 43K | +154% |
| Total assets | DKK 148K | +24% |
| Equity | DKK 106K | +67% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483 | 1.016 | 829 | 176 | 176 | 465 | 284 | 435 | 382 | 296 | 45 | -19 | -34 | 64 |
| Staff expenses | -230 | -712 | -792 | -380 | -156 | -376 | -399 | -300 | -275 | -322 | -181 | -16 | -54 | -14 |
| EBITDA | -8 | 304 | 37 | -204 | 20 | 89 | -115 | 135 | 107 | -26 | -136 | -35 | -88 | 50 |
| Depreciation & amort. | 46 | -46 | -46 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -54 | 258 | -9 | -204 | 20 | 89 | -115 | 135 | 107 | -26 | -136 | -35 | -88 | 50 |
| Net financials | -4 | 1 | 2 | 0 | -0 | 0 | 0 | 0 | -0 | 5 | -18 | 14 | 9 | 0 |
| Profit before tax | -57 | 259 | -8 | -204 | 20 | 89 | -115 | 135 | 107 | -21 | -153 | -21 | -79 | 50 |
| Tax | 26 | 13 | 2 | -40 | 6 | 20 | -0 | 5 | 24 | -5 | -0 | -0 | -0 | 8 |
| Net profit | -84 | 246 | -10 | -163 | 15 | 69 | -115 | 131 | 83 | -17 | -153 | -21 | -79 | 43 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 324 | 1.055 | 556 | 267 | 205 | 388 | 199 | 337 | 368 | 356 | 170 | 200 | 119 | 148 |
| Equity | 178 | 424 | 372 | 151 | 166 | 235 | 120 | 251 | 334 | 317 | 164 | 143 | 64 | 106 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 146 | 630 | 184 | 115 | 39 | 153 | 79 | 86 | 34 | 39 | 6 | 57 | 55 | 42 |
| Total debt | 146 | 630 | 184 | 115 | 39 | 153 | 79 | 86 | 34 | 39 | 6 | 57 | 55 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Audit | Audit | 1991 | — | — |
PH Management | Management | 1991 | — | — |
| Audit | 1991 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1991 | — | — | |
| Board of Directors | 1991 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Erik Seiersen | Audit | 0 companies |
| Palle Hvass Dige | Management | 0 companies |
| REVISIONSFIRMAET J. ANDERSEN A/S | Audit | 0 companies |
| Erling Bent Ardenkjær-Madsen | Board of Directors | 0 companies |
| Christian Kruse-Madsen | Board of Directors | 0 companies |