| Revenue | DKK 495K | -77% |
| EBITDA | DKK -315K | -171% |
| Net profit | DKK -347K | -210% |
| Total assets | DKK 1,4M | -29% |
| Equity | DKK 1M | -28% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 546 | 894 | 718 | 522 | 1.591 | 1.753 | 2.105 | 2.448 | 1.923 | 2.390 | 1.811 | 2.136 | 2.172 | 495 |
| Staff expenses | -430 | -445 | -525 | -569 | -1.551 | -1.823 | -1.755 | -2.195 | -1.410 | -1.752 | -1.858 | -1.867 | -1.730 | -810 |
| EBITDA | 116 | 449 | 193 | -47 | 40 | -70 | 350 | 253 | 514 | 639 | -48 | 269 | 442 | -315 |
| Depreciation & amort. | -67 | -59 | -62 | -62 | -46 | -30 | -34 | -31 | -31 | -37 | -28 | -28 | -28 | -28 |
| EBIT | 49 | 390 | 131 | -110 | -5 | -100 | 315 | 222 | 482 | 602 | -76 | 241 | 414 | -343 |
| Net financials | -45 | -27 | -10 | -18 | -27 | -34 | -21 | -18 | -13 | -18 | -16 | -10 | -7 | -7 |
| Profit before tax | 4 | 363 | 121 | -128 | -32 | -134 | 295 | 204 | 470 | 584 | -91 | 232 | 406 | -350 |
| Tax | 2 | 95 | 33 | -28 | -5 | 41 | 0 | 68 | 104 | 130 | 36 | -1 | 91 | -3 |
| Net profit | 2 | 268 | 89 | -100 | -27 | -175 | 295 | 136 | 366 | 453 | -127 | 233 | 316 | -347 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.020 | 1.427 | 1.127 | 1.291 | 1.056 | 1.178 | 1.522 | 1.279 | 1.687 | 2.259 | 2.909 | 1.960 | 1.983 | 1.407 |
| Equity | 203 | 471 | 463 | 363 | 336 | 161 | 456 | 592 | 853 | 1.251 | 1.068 | 1.201 | 1.458 | 1.050 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 816 | 955 | 664 | 927 | 720 | 1.017 | 1.066 | 668 | 817 | 1.002 | 1.800 | 744 | 517 | 358 |
| Total debt | 816 | 955 | 664 | 927 | 720 | 1.017 | 1.066 | 668 | 817 | 1.002 | 1.800 | 744 | 517 | 358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Audit | Audit | 1996 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Kenneth Eilvig | Audit | 0 companies |