| Revenue | DKK -56K | -48% |
| EBITDA | DKK -460K | +25% |
| Net profit | DKK -6,6M | -169% |
| Total assets | DKK 39,5M | -23% |
| Equity | DKK 38,5M | -20% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.816 | 1.993 | 2.168 | 1.636 | 1.698 | 1.477 | 1.146 | 1.281 | 1.886 | 463 | 169 | -108 | -56 |
| Staff expenses | -486 | -496 | -571 | -491 | -497 | -521 | -559 | -625 | -726 | -657 | -537 | -503 | -404 |
| EBITDA | 1.330 | 1.497 | 1.597 | 1.144 | 1.201 | 956 | 587 | 655 | 1.160 | -193 | -368 | -611 | -460 |
| Depreciation & amort. | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -34 | -53 | -53 | -53 | -53 |
| EBIT | 1.319 | 1.497 | 1.597 | 1.144 | 1.201 | 956 | 587 | 655 | 1.126 | -246 | -421 | -664 | -513 |
| Net financials | 2.048 | 2.527 | 3.361 | -1.503 | 2.307 | 1.372 | 1.430 | 1.921 | 7.770 | -2.119 | 6.035 | 12.916 | -7.938 |
| Profit before tax | 3.367 | 4.024 | 4.958 | -177 | 3.508 | 2.328 | 2.017 | 2.576 | 8.896 | -2.366 | 5.614 | 12.252 | -8.451 |
| Tax | 688 | 984 | 1.115 | 91 | 800 | 511 | 447 | 576 | 1.959 | -424 | 1.236 | 2.699 | -1.813 |
| Net profit | 2.679 | 3.041 | 3.843 | -268 | 2.708 | 1.818 | 1.570 | 2.000 | 6.937 | -1.942 | 4.378 | 9.553 | -6.638 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 22.375 | 26.038 | 29.813 | 28.309 | 31.354 | 32.446 | 33.989 | 36.126 | 43.866 | 40.052 | 44.678 | 51.529 | 39.497 |
| Equity | 21.406 | 24.398 | 28.192 | 27.874 | 30.532 | 30.849 | 32.369 | 34.319 | 41.205 | 39.248 | 43.569 | 48.171 | 38.534 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 969 | 1.640 | 1.621 | 434 | 823 | 1.597 | 1.620 | 1.807 | 2.648 | 804 | 1.088 | 3.337 | 964 |
| Total debt | 969 | 1.640 | 1.621 | 434 | 823 | 1.597 | 1.620 | 1.807 | 2.648 | 804 | 1.088 | 3.337 | 964 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Wenzell | Audit | 0 companies |