| Revenue | DKK 254K | +2% |
| EBITDA | DKK 13K | +120% |
| Net profit | DKK 10K | +120% |
| Total assets | DKK 381K | -11% |
| Equity | DKK 202K | +5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 535 | 380 | 506 | 371 | 190 | 360 | 361 | 298 | 274 | 260 | 203 | 221 | 249 | 254 |
| Staff expenses | -558 | -259 | -445 | -478 | -331 | -222 | -368 | -350 | -299 | -228 | -188 | -173 | -315 | -241 |
| EBITDA | -23 | 121 | 61 | -107 | -141 | 138 | -7 | -52 | -25 | 90 | 14 | 48 | -66 | 13 |
| Depreciation & amort. | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -31 | 121 | 61 | -107 | -141 | 138 | -7 | -52 | -25 | 90 | 14 | 48 | -66 | 13 |
| Net financials | -4 | -12 | -23 | -18 | -16 | 0 | -0 | -0 | -0 | -0 | -1 | -0 | 0 | 0 |
| Profit before tax | -36 | 109 | 38 | -126 | -158 | 138 | -7 | -53 | -26 | 90 | 14 | 48 | -66 | 13 |
| Tax | -13 | 27 | 9 | -31 | -25 | 28 | -2 | -12 | -6 | 20 | 3 | 11 | -15 | 3 |
| Net profit | -23 | 82 | 28 | -94 | -133 | 111 | -5 | -41 | -20 | 70 | 11 | 37 | -52 | 10 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 566 | 560 | 471 | 529 | 561 | 543 | 510 | 445 | 433 | 480 | 429 | 399 | 426 | 381 |
| Equity | 184 | 266 | 294 | 249 | 116 | 192 | 187 | 146 | 126 | 196 | 206 | 244 | 192 | 202 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 382 | 294 | 177 | 280 | 445 | 351 | 324 | 299 | 307 | 285 | 223 | 155 | 234 | 179 |
| Total debt | 382 | 294 | 177 | 280 | 445 | 351 | 324 | 299 | 307 | 285 | 223 | 155 | 234 | 179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1993 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Meldgaard Henriksen | Audit | 0 companies |