| Revenue | DKK -36K | +2% |
| EBITDA | DKK -36K | +49% |
| Net profit | DKK 601K | -74% |
| Total assets | DKK 16,4M | +0% |
| Equity | DKK 16,3M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.871 | 5.349 | 5.080 | 5.973 | 6.206 | 6.112 | 6.168 | 5.798 | 5.602 | 6.814 | 7.113 | 12.064 | -36 | -36 |
| Staff expenses | -3.582 | -4.685 | -3.949 | -4.533 | -4.377 | -4.429 | -4.689 | -4.900 | -4.424 | -5.471 | -5.337 | -4.367 | -0 | -0 |
| EBITDA | 2.289 | 664 | 1.130 | 1.440 | 1.829 | 1.683 | 1.479 | 898 | 1.178 | 1.343 | 1.719 | 7.698 | -71 | -36 |
| Depreciation & amort. | -147 | -146 | -190 | -185 | -188 | -116 | -179 | -200 | -224 | -151 | -151 | -101 | -0 | -0 |
| EBIT | 2.142 | 518 | 940 | 1.255 | 1.641 | 1.567 | 1.300 | 698 | 954 | 1.192 | 1.568 | 7.597 | -71 | -36 |
| Net financials | 3 | 44 | 36 | 414 | -94 | 140 | 325 | 177 | 128 | 1.994 | -418 | 1.457 | 3.085 | 816 |
| Profit before tax | 2.145 | 563 | 977 | 1.669 | 1.547 | 1.707 | 1.625 | 875 | 1.082 | 3.186 | 1.150 | 9.053 | 3.014 | 779 |
| Tax | 524 | 141 | 235 | 392 | 341 | 371 | 358 | 194 | 239 | 701 | 253 | 1.864 | 706 | 178 |
| Net profit | 1.621 | 422 | 741 | 1.277 | 1.206 | 1.336 | 1.267 | 681 | 843 | 2.485 | 897 | 7.189 | 2.308 | 601 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.170 | 4.503 | 5.161 | 6.627 | 7.561 | 8.699 | 9.717 | 10.276 | 11.738 | 14.170 | 14.047 | 22.331 | 16.420 | 16.370 |
| Equity | 3.478 | 3.804 | 4.449 | 5.627 | 6.584 | 7.819 | 8.982 | 9.557 | 10.292 | 12.666 | 13.450 | 20.525 | 15.833 | 16.313 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115 | 378 | 566 | 121 | 1.696 | 516 | 0 |
| Short-term debt | 1.631 | 649 | 669 | 968 | 953 | 841 | 699 | 582 | 1.052 | 921 | 467 | 109 | 71 | 58 |
| Total debt | 1.631 | 649 | 669 | 968 | 953 | 841 | 699 | 696 | 1.430 | 1.487 | 587 | 1.806 | 587 | 58 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
Rr | Audit | 1999 | — | — |
SM Founder | Founder | 1992 | — | — |
RR | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Reg. revisor Else Høj | Audit | 0 companies |
| Steffen Melholt-Jørgensen | Founder | 0 companies |
| RVT REVISIONSTJENESTEN A/S | Audit | 0 companies |