| Revenue | DKK 0 | — |
| EBITDA | DKK -25K | +70% |
| Net profit | DKK -737K | -790% |
| Total assets | DKK 638K | -53% |
| Equity | DKK 604K | -55% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 191 | 167 | 156 | 163 | 232 | 256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 112 | 45 | 12 | 85 | 24 | 114 | -32 | -22 | -12 | -20 | -18 | -83 | -25 |
| Depreciation & amort. | -30 | -30 | -30 | -30 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 82 | 15 | -17 | 55 | 2 | 114 | -32 | -22 | -12 | -20 | -18 | -83 | -25 |
| Net financials | -97 | -57 | -74 | -73 | -82 | -167 | -3 | -1 | -0 | -1 | -779 | 0 | -712 |
| Profit before tax | 15 | -12 | -81 | 12 | 852 | 1.947 | -34 | -23 | -12 | -21 | -797 | -83 | -737 |
| Tax | 4 | -3 | -21 | 2 | 186 | 428 | 3 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 11 | -9 | -61 | 10 | 666 | 1.518 | -38 | -23 | -12 | -21 | -797 | -83 | -737 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.742 | 2.279 | 2.221 | 2.235 | 3.256 | 3.102 | 2.308 | 2.274 | 2.257 | 2.236 | 1.439 | 1.353 | 638 |
| Equity | 390 | 381 | 320 | 330 | 995 | 2.314 | 2.276 | 2.253 | 2.241 | 2.220 | 1.423 | 1.340 | 604 |
| Long-term debt | 82 | 67 | 65 | 67 | 1.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.233 | 1.796 | 1.822 | 1.821 | 495 | 789 | 32 | 21 | 16 | 16 | 16 | 13 | 34 |
| Total debt | 1.314 | 1.863 | 1.887 | 1.889 | 2.058 | 789 | 32 | 21 | 16 | 16 | 16 | 13 | 34 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JS Audit | Audit | 1993 | — | — |
HE Founder | Founder | 1993 | — | — |
OE Founder | Founder | 1993 | — | — |
TB Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2022 | — | — | |
| Chairman | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2023 | |
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Jeanet Strømmen | Audit | 0 companies |
| Helga Eeva Liisa Olsen | Founder | 0 companies |
| Oluf Einar Olsen | Founder | 0 companies |
| Torben Bjørn Hult | Audit | 0 companies |
| Jette Billekop Pedersen | Chairman | 0 companies |
| Charlotte Mehder Scholte | Chairman | 0 companies |