| Revenue | DKK 683K | +14% |
| EBITDA | DKK 120K | +244% |
| Net profit | DKK 93K | +185% |
| Total assets | DKK 491K | +9% |
| Equity | DKK -296K | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.595 | 4.441 | 4.344 | 4.462 | 4.266 | 4.193 | 4.192 | 563 | 348 | 955 | 795 | 518 | 602 | 683 |
| Staff expenses | -777 | -846 | -707 | -681 | -502 | -578 | -620 | -390 | -544 | -920 | -849 | -593 | -685 | -562 |
| EBITDA | -19 | -5 | -80 | 77 | 88 | -51 | -175 | 173 | -197 | 35 | -54 | -75 | -84 | 120 |
| Depreciation & amort. | -55 | -28 | -19 | -14 | -4 | -4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -73 | -33 | -99 | 63 | 84 | -55 | -179 | 173 | -197 | 35 | -54 | -75 | -84 | 120 |
| Net financials | -13 | -29 | -27 | -26 | -36 | -24 | -25 | -64 | -28 | 18 | 1 | -20 | -26 | -27 |
| Profit before tax | -87 | -63 | -126 | 37 | 48 | -79 | -204 | 118 | -217 | 53 | -53 | -95 | -110 | 93 |
| Tax | 16 | 3 | -0 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -103 | -65 | -126 | 36 | 48 | -79 | -204 | 118 | -217 | 53 | -53 | -95 | -110 | 93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 708 | 615 | 517 | 604 | 550 | 562 | 458 | 509 | 601 | 533 | 500 | 469 | 449 | 491 |
| Equity | 306 | 241 | 115 | 151 | 199 | 120 | -85 | 33 | -184 | -131 | -184 | -279 | -389 | -296 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 374 | 402 | 454 | 351 | 442 | 542 | 475 | 785 | 664 | 684 | 748 | 838 | 787 |
| Total debt | 401 | 374 | 402 | 454 | 351 | 442 | 542 | 475 | 785 | 664 | 684 | 748 | 838 | 787 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LR Audit | Audit | 1994 | — | — |
VC Management | Management | 1994 | — | — |
HA Management | Management | 2015 | — | — |
NJ Audit | Audit | 1994 | — | — |
JE Audit | Audit | 1997 | — | — |
ID Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Rose | Audit | 0 companies |
| Victor Christoffersen | Management | 0 companies |
| Hasnain Aslam | Management | 0 companies |
| Nis Jørn Bennetzen | Audit | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |
| Ingvar Dehli | Management | 0 companies |