| Revenue | DKK 335K | +62% |
| EBITDA | DKK 335K | +62% |
| Net profit | DKK 133K | +529% |
| Total assets | DKK 9,8M | -18% |
| Equity | DKK 3,6M | +4% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 386 | 831 | 760 | 775 | 217 | 279 | 207 | 335 |
| Staff expenses | -6 | -77 | -47 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 380 | 754 | 713 | 775 | 217 | 279 | 207 | 335 |
| Depreciation & amort. | -60 | -60 | -34 | -8 | -14 | -13 | -0 | -0 |
| EBIT | 320 | 695 | 680 | 767 | 203 | 266 | 207 | 335 |
| Net financials | -349 | -225 | -302 | -298 | -171 | -169 | -178 | -163 |
| Profit before tax | -28 | 469 | 378 | 469 | 32 | 97 | 29 | 172 |
| Tax | -0 | 111 | 74 | 113 | 10 | 25 | 8 | 39 |
| Net profit | -49 | 359 | 304 | 356 | 22 | 73 | 21 | 133 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 7.194 | 14.640 | 16.016 | 14.774 | 11.845 | 11.764 | 11.898 | 9.803 |
| Equity | 2.944 | 3.302 | 5.386 | 5.743 | 3.412 | 3.485 | 3.506 | 3.639 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.251 | 11.338 | 10.630 | 9.032 | 8.433 | 8.279 | 8.392 | 6.164 |
| Total debt | 4.251 | 11.338 | 10.630 | 9.032 | 8.433 | 8.279 | 8.392 | 6.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Audit | Audit | 1993 | — | — |
BD Management | Management | 1993 | — | — |
LA Audit | Audit | 2004 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2016 | |
| Individual | 33.3% | 33.3% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Blixenkrone | Audit | 0 companies |
| Bent Danholm | Management | 0 companies |
| LOKALREVISORERNE ApS | Audit | 0 companies |
| Kurt Bønnelykke Christensen | Board of Directors | 0 companies |