| Revenue | DKK 216K | +91% |
| EBITDA | DKK 136K | +249% |
| Net profit | DKK 106K | +248% |
| Total assets | DKK 462K | +24% |
| Equity | DKK 235K | +82% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 280 | -344 | 403 | 381 | 450 | 319 | 454 | 452 | 466 | 442 | 339 | 314 | 113 | 216 |
| Staff expenses | -236 | -340 | -352 | -396 | -456 | -394 | -374 | -373 | -403 | -365 | -347 | -303 | -205 | -80 |
| EBITDA | 43 | -4 | 51 | -15 | -63 | -111 | 46 | 39 | 27 | 77 | -8 | 11 | -92 | 136 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 43 | -4 | 51 | -15 | -63 | -111 | 46 | 39 | 27 | 77 | -8 | 11 | -92 | 136 |
| Net financials | -16 | -2 | -2 | -3 | -1 | -2 | -1 | 0 | 0 | -1 | -3 | -1 | 0 | 0 |
| Profit before tax | 27 | -1 | 49 | -19 | -65 | -113 | 45 | 39 | 27 | 76 | -11 | 10 | -92 | 136 |
| Tax | 10 | 1 | 12 | 0 | -10 | -25 | 10 | 9 | 6 | 17 | -2 | 2 | -20 | 30 |
| Net profit | 17 | -1 | 37 | -19 | -54 | -88 | 35 | 30 | 21 | 59 | -8 | 8 | -72 | 106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 479 | 468 | 472 | 464 | 379 | 267 | 326 | 352 | 403 | 480 | 436 | 433 | 372 | 462 |
| Equity | 343 | 344 | 381 | 265 | 211 | 123 | 158 | 188 | 209 | 268 | 193 | 200 | 129 | 235 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 136 | -124 | 91 | 199 | 168 | 144 | 168 | 164 | 194 | 212 | 244 | 232 | 243 | 227 |
| Total debt | 136 | -124 | 91 | 199 | 168 | 144 | 168 | 164 | 194 | 212 | 244 | 232 | 243 | 227 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PN Audit | Audit | 1994 | — | — |
HP Management | Management | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Neumeyer | Audit | 0 companies |
| Hans Peter Madsen | Management | 0 companies |