| Revenue | DKK -13K | -8% |
| EBITDA | DKK 1M | +966% |
| Net profit | DKK 707K | +4774% |
| Total assets | DKK 1,1M | +200% |
| Equity | DKK 958K | +281% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 882 | 872 | 894 | 808 | 1.535 | -94 | 22 | 49 | -36 | -19 | -12 | -14 | -13 |
| Staff expenses | -489 | -612 | -618 | -723 | -792 | -149 | -120 | -107 | -103 | -103 | -113 | -103 | -0 |
| EBITDA | 393 | 260 | -936 | -2 | 743 | -242 | -98 | -58 | -139 | -121 | -125 | -116 | 1.007 |
| Depreciation & amort. | 73 | -71 | -36 | -33 | -66 | -66 | -66 | -66 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 320 | 188 | -973 | -35 | 677 | -308 | -164 | -124 | -139 | -121 | -125 | -116 | 1.007 |
| Net financials | 97 | 108 | 94 | 94 | 118 | 127 | 118 | 104 | 101 | 100 | 113 | 101 | -301 |
| Profit before tax | 417 | 297 | -878 | 58 | 795 | -181 | -46 | -20 | -38 | -21 | -12 | -15 | 707 |
| Tax | 105 | 76 | 83 | 15 | 175 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 312 | 220 | -961 | 44 | 620 | -176 | -46 | -20 | -38 | -21 | -12 | -15 | 707 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.577 | 1.534 | 449 | 585 | 1.018 | 651 | 543 | 433 | 377 | 361 | 360 | 361 | 1.083 |
| Equity | 1.271 | 1.291 | 130 | 174 | 794 | 617 | 466 | 338 | 300 | 279 | 267 | 252 | 958 |
| Long-term debt | 141 | 0 | 122 | 195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 154 | 243 | 188 | 214 | 219 | 34 | 77 | 95 | 77 | 82 | 93 | 109 | 125 |
| Total debt | 296 | 243 | 310 | 409 | 219 | 34 | 77 | 95 | 77 | 82 | 93 | 109 | 125 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IK Audit | Audit | 2001 | — | — |
AS Audit | Audit | 1992 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Ib Kaaber | Audit | 0 companies |
| Aase Skovlund | Audit | 0 companies |