| Revenue | DKK -20K | +133% |
| EBITDA | DKK -337K | +9% |
| Net profit | DKK -275K | -29% |
| Total assets | DKK 3,5M | -10% |
| Equity | DKK 3,4M | -10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 735 | 656 | 719 | 758 | 642 | 606 | 725 | 440 | 1.093 | 1.145 | 1.047 | 230 | -9 | -20 |
| Staff expenses | -0 | -555 | -545 | -548 | -593 | -502 | -546 | -549 | -549 | -552 | -560 | -380 | -362 | -316 |
| EBITDA | 103 | 71 | 149 | 173 | 49 | 104 | 179 | -109 | 544 | 593 | 487 | -150 | -371 | -337 |
| Depreciation & amort. | -0 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 103 | 60 | 149 | 173 | 49 | 104 | 179 | -109 | 544 | 593 | 487 | -150 | -371 | -337 |
| Net financials | 46 | 28 | 49 | 223 | 92 | 9 | -36 | 24 | 252 | 929 | -120 | 121 | 164 | 63 |
| Profit before tax | 149 | 88 | 198 | 397 | 141 | 113 | 143 | -84 | 795 | 1.522 | 367 | -28 | -207 | -274 |
| Tax | 38 | 23 | 49 | 95 | 42 | 25 | 32 | -21 | 157 | 353 | 81 | -6 | 7 | 0 |
| Net profit | 111 | 66 | 149 | 301 | 99 | 88 | 111 | -64 | 639 | 1.169 | 286 | -22 | -213 | -275 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.448 | 2.409 | 2.483 | 2.750 | 2.776 | 2.647 | 2.667 | 2.505 | 3.337 | 4.464 | 4.411 | 4.185 | 3.835 | 3.454 |
| Equity | 2.337 | 2.306 | 2.359 | 2.560 | 2.558 | 2.543 | 2.548 | 2.376 | 2.904 | 3.960 | 4.245 | 4.109 | 3.778 | 3.381 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 111 | 103 | 125 | 190 | 218 | 104 | 119 | 129 | 433 | 505 | 166 | 77 | 57 | 73 |
| Total debt | 111 | 103 | 125 | 190 | 218 | 104 | 119 | 129 | 433 | 505 | 166 | 77 | 57 | 73 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EK Audit | Audit | 1997 | — | — |
BL Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Karmal Næs | Audit | 0 companies |
| Bodil Liisberg Bagh | Audit | 0 companies |