| Revenue | DKK 190K | +28% |
| EBITDA | DKK 118K | +53% |
| Net profit | DKK 94K | +54% |
| Total assets | DKK 599K | +6% |
| Equity | DKK 493K | -1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 249 | 215 | 170 | 250 | 137 | 183 | 147 | 159 | 22 | 104 | 113 | 91 | 149 | 190 |
| Staff expenses | -258 | -205 | -144 | -177 | -154 | -211 | -106 | -101 | -109 | -72 | -72 | -72 | -72 | -72 |
| EBITDA | -9 | 10 | 26 | -1 | -18 | -27 | 41 | 58 | -87 | 32 | 41 | 19 | 77 | 118 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | 10 | 26 | -1 | -18 | -27 | 41 | 58 | -87 | 32 | 41 | 19 | 77 | 118 |
| Net financials | 1 | -1 | 1 | 2 | 4 | -0 | -7 | -0 | -5 | 10 | -4 | -6 | 2 | 2 |
| Profit before tax | -8 | 9 | 27 | 1 | -14 | -27 | 33 | 57 | -92 | 42 | 37 | 13 | 78 | 120 |
| Tax | -0 | -11 | 7 | 1 | -2 | 6 | 8 | 13 | -0 | -0 | -0 | 0 | 17 | 26 |
| Net profit | -8 | 20 | 20 | 0 | -12 | -33 | 25 | 45 | -92 | 42 | 37 | 13 | 61 | 94 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 470 | 467 | 479 | 463 | 474 | 388 | 451 | 475 | 375 | 421 | 470 | 483 | 564 | 599 |
| Equity | 428 | 394 | 414 | 415 | 403 | 370 | 394 | 438 | 347 | 389 | 426 | 439 | 500 | 493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 42 | 73 | 65 | 49 | 71 | 18 | 57 | 37 | 29 | 33 | 44 | 44 | 64 | 105 |
| Total debt | 42 | 73 | 65 | 49 | 71 | 18 | 57 | 37 | 29 | 33 | 44 | 44 | 64 | 105 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CE | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Carl Ejvind Vesterager | Audit | 0 companies |