| Revenue | DKK -114K | -607% |
| EBITDA | DKK -119K | -685% |
| Net profit | DKK -122K | -744% |
| Total assets | DKK 978K | -22% |
| Equity | DKK 924K | -21% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 379 | 147 | 175 | 301 | 365 | 394 | 733 | 133 | -25 | 880 | 849 | 551 | 22 | -114 |
| Staff expenses | -367 | -411 | -249 | -141 | -50 | -36 | -36 | -37 | -37 | -436 | -526 | -337 | -38 | -5 |
| EBITDA | 12 | -264 | -74 | 161 | 315 | 359 | 697 | 96 | -61 | 444 | 323 | 214 | -15 | -119 |
| Depreciation & amort. | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 9 | -267 | -77 | 158 | 315 | 359 | 697 | 96 | -61 | 444 | 323 | 214 | -15 | -119 |
| Net financials | -30 | -25 | -28 | -30 | -26 | -21 | -13 | -2 | -1 | -6 | 20 | -12 | 1 | -3 |
| Profit before tax | -21 | -292 | -106 | 128 | 288 | 337 | 685 | 94 | -63 | 438 | 343 | 202 | -14 | -122 |
| Tax | -0 | -0 | -0 | -0 | -0 | 7 | 152 | 21 | -0 | 84 | 76 | 47 | -0 | -0 |
| Net profit | -21 | -292 | -106 | 128 | 288 | 330 | 533 | 73 | -63 | 353 | 267 | 156 | -14 | -122 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 904 | 717 | 627 | 706 | 852 | 1.027 | 1.259 | 1.117 | 943 | 1.501 | 1.664 | 1.656 | 1.248 | 978 |
| Equity | 149 | -142 | -248 | -120 | 168 | 498 | 1.032 | 1.013 | 848 | 1.102 | 1.258 | 1.300 | 1.167 | 924 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 7 | 152 | 21 | 0 | 58 | 62 | 39 | 0 | 0 |
| Short-term debt | 755 | 859 | 875 | 826 | 684 | 521 | 75 | 82 | 94 | 341 | 344 | 317 | 81 | 54 |
| Total debt | 755 | 859 | 875 | 826 | 684 | 528 | 227 | 103 | 94 | 399 | 406 | 356 | 81 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Unofficial title | Unofficial title | 2025 | — | — |
EM Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Borre | Unofficial title | 0 companies |
| Ellen Margrethe Bech | Audit | 0 companies |