| Revenue | DKK 17K | -94% |
| EBITDA | DKK -15K | -129% |
| Net profit | DKK -15K | -137% |
| Total assets | DKK 13K | -63% |
| Equity | DKK -53K | -40% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 504 | 525 | 503 | 516 | 281 | 350 | 192 | 242 | 245 | 268 | 247 | 240 | 300 | 17 |
| Staff expenses | -416 | -434 | -437 | -459 | -222 | -241 | -178 | -135 | -212 | -238 | -201 | -166 | -247 | -32 |
| EBITDA | 89 | 91 | 66 | 57 | 59 | 109 | 15 | 107 | 32 | 30 | 46 | 73 | 53 | -15 |
| Depreciation & amort. | -21 | -21 | -21 | -19 | -13 | -52 | -13 | -13 | -13 | -13 | -12 | -12 | -0 | -0 |
| EBIT | 68 | 71 | 45 | 38 | 46 | 57 | 2 | 94 | 20 | 17 | 34 | 61 | 53 | -15 |
| Net financials | -39 | -41 | -41 | -34 | -27 | -25 | -493 | -13 | -8 | -7 | -6 | -5 | 0 | -0 |
| Profit before tax | 28 | 30 | 4 | 4 | 20 | 31 | -491 | 81 | 12 | 10 | 28 | 56 | 53 | -15 |
| Tax | 7 | 8 | 2 | 2 | 7 | 7 | -30 | 19 | 3 | 2 | 6 | 12 | 12 | -0 |
| Net profit | 21 | 22 | 2 | 1 | 13 | 24 | -461 | 62 | 9 | 8 | 22 | 44 | 41 | -15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 975 | 985 | 882 | 892 | 831 | 690 | 327 | 213 | 207 | 238 | 141 | 201 | 34 | 13 |
| Equity | 175 | 197 | 199 | 201 | 214 | 238 | -223 | -161 | -152 | -144 | -122 | -79 | -38 | -53 |
| Long-term debt | 260 | 274 | 229 | 250 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 540 | 514 | 453 | 442 | 417 | 452 | 549 | 373 | 358 | 382 | 264 | 279 | 72 | 66 |
| Total debt | 800 | 788 | 683 | 692 | 617 | 452 | 549 | 373 | 358 | 382 | 264 | 279 | 72 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1995 | — | — |
JH Management | Management | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Axel Bødskov | Audit | 0 companies |
| Jørn Høj Otto | Management | 0 companies |