| Revenue | DKK -147K | -133% |
| EBITDA | DKK -147K | -133% |
| Net profit | DKK -428K | -145% |
| Total assets | DKK 11,2M | +21% |
| Equity | DKK 4,7M | -10% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.225 | 2.395 | 2.165 | 2.631 | 3.065 | 2.901 | 3.423 | 3.219 | 3.035 | 2.633 | 2.225 | -296 | 449 | -147 |
| Staff expenses | -1.827 | -1.860 | -1.974 | -2.295 | -2.259 | -2.330 | -2.419 | -2.245 | -2.171 | -1.849 | -1.432 | -135 | -0 | -0 |
| EBITDA | 398 | 534 | 191 | 335 | 806 | 570 | 1.004 | 974 | 864 | 784 | 3.216 | -432 | 449 | -147 |
| Depreciation & amort. | -45 | -115 | -110 | -106 | -107 | -101 | -108 | -115 | -116 | -115 | 1.211 | -0 | -0 | -0 |
| EBIT | 353 | 419 | 80 | 230 | 700 | 469 | 896 | 859 | 748 | 669 | 2.004 | -432 | 449 | -147 |
| Net financials | 70 | 105 | 215 | 185 | -223 | 47 | -3 | -23 | -21 | 1.007 | -653 | 283 | 774 | -403 |
| Profit before tax | 423 | 525 | 295 | 414 | 477 | 516 | 893 | 836 | 727 | 1.677 | 1.351 | -149 | 1.222 | -550 |
| Tax | 34 | 130 | 69 | 96 | 105 | 114 | 197 | 184 | 161 | 369 | 297 | -32 | 269 | -122 |
| Net profit | 389 | 394 | 226 | 319 | 371 | 402 | 696 | 651 | 566 | 1.308 | 1.054 | -118 | 953 | -428 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.122 | 3.152 | 3.436 | 3.463 | 3.291 | 3.389 | 4.180 | 4.661 | 5.243 | 6.381 | 8.465 | 8.789 | 9.263 | 11.177 |
| Equity | 2.545 | 2.189 | 2.115 | 1.934 | 1.805 | 1.707 | 1.903 | 2.054 | 2.513 | 3.710 | 4.650 | 4.418 | 5.254 | 4.704 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117 | 144 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.534 | 906 | 1.268 | 1.481 | 1.440 | 1.640 | 2.221 | 2.546 | 2.552 | 2.469 | 3.814 | 4.371 | 4.010 | 6.474 |
| Total debt | 1.534 | 906 | 1.268 | 1.481 | 1.440 | 1.640 | 2.221 | 2.546 | 2.669 | 2.613 | 3.814 | 4.371 | 4.010 | 6.474 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JE Audit | Audit | 1992 | — | — |
JS Audit | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Erik Johnsen | Audit | 0 companies |
| Jan Svend Jakobsen | Audit | 0 companies |