| Revenue | DKK 3M | -18% |
| EBITDA | DKK 546K | -57% |
| Net profit | DKK 576K | -59% |
| Total assets | DKK 7,6M | +10% |
| Equity | DKK 6,5M | +5% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3.546 | — | 5.124 | — | 4.246 | 3.035 | 2.284 | 2.038 | 2.072 | 2.990 | 3.159 | 4.054 | 3.650 | 2.980 |
| Staff expenses | -2.946 | -0 | -4.004 | -0 | -2.927 | -2.759 | -2.219 | -2.347 | -1.772 | -2.380 | -2.573 | -3.172 | -2.368 | -2.434 |
| EBITDA | -601 | 0 | 1.119 | 0 | 1.319 | 275 | 64 | -309 | 300 | 611 | 586 | 882 | 1.282 | 546 |
| Depreciation & amort. | -0 | -0 | -37 | -0 | -37 | -78 | -78 | -41 | -41 | -41 | -41 | -0 | -0 | -0 |
| EBIT | -601 | 0 | 1.082 | 0 | 1.282 | 197 | -14 | -350 | 259 | 570 | 545 | 882 | 1.282 | 546 |
| Net financials | -66 | 0 | 172 | 0 | 121 | 145 | -268 | 505 | -471 | 374 | -685 | 372 | 541 | 191 |
| Profit before tax | -642 | 0 | 1.255 | 0 | 1.403 | 342 | -282 | 155 | -212 | 943 | -141 | 1.254 | 1.824 | 737 |
| Tax | -161 | -0 | 312 | -0 | 309 | 76 | -61 | 35 | -46 | 208 | -30 | 276 | 404 | 161 |
| Net profit | -482 | 0 | 943 | 0 | 1.093 | 266 | -221 | 120 | -166 | 735 | -111 | 978 | 1.419 | 576 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.833 | 0 | 0 | 0 | 5.783 | 6.327 | 5.318 | 5.894 | 5.914 | 6.253 | 5.998 | 6.162 | 6.943 | 7.626 |
| Equity | 1.680 | 0 | 0 | 0 | 4.917 | 4.976 | 4.544 | 4.448 | 4.143 | 4.652 | 4.313 | 5.055 | 6.230 | 6.536 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -1.146 | 0 | 0 | 0 | 865 | 1.349 | 774 | 1.446 | 1.771 | 1.601 | 1.686 | 1.107 | 713 | 1.090 |
| Total debt | -1.146 | 0 | 0 | 0 | 865 | 1.349 | 774 | 1.446 | 1.771 | 1.601 | 1.686 | 1.107 | 713 | 1.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB | Audit | 1994 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1994 | |
| Individual | 50.0% | 50.0% | 1994 |
| Person | Role here | Other companies |
|---|---|---|
| Paul Bo Frier Nielsen | Audit | 0 companies |