| Revenue | DKK 2,4M | +117% |
| EBITDA | DKK 871K | +718% |
| Net profit | DKK 560K | +450% |
| Total assets | DKK 1,8M | +27% |
| Equity | DKK 1,5M | +33% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 205 | 979 | 580 | 876 | 609 | 840 | 849 | 832 | 1.343 | 1.980 | 1.986 | 1.272 | 1.115 | 2.417 |
| Staff expenses | -635 | -766 | -800 | -798 | -787 | -828 | -947 | -745 | -1.086 | -1.284 | -1.383 | -1.405 | -1.256 | -1.546 |
| EBITDA | -430 | 213 | -220 | 78 | -178 | 11 | -97 | 88 | 257 | 691 | 602 | -133 | -141 | 871 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -430 | 213 | -220 | 78 | -178 | 11 | -97 | 88 | 257 | 691 | 602 | -133 | -141 | 871 |
| Net financials | -15 | -30 | -18 | -17 | -2 | 15 | -7 | -12 | -29 | -94 | 11 | -1 | -19 | -8 |
| Profit before tax | -445 | 183 | -238 | 61 | -180 | 26 | -104 | 76 | 228 | 596 | 614 | -134 | -160 | 862 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 106 | -0 | -0 | -0 | -0 | 302 |
| Net profit | -445 | 183 | -238 | 61 | -180 | 26 | -104 | 76 | 122 | 596 | 614 | -134 | -160 | 560 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 843 | 1.287 | 1.034 | 1.263 | 1.244 | 977 | 1.315 | 1.234 | 1.294 | 1.707 | 1.881 | 1.718 | 1.442 | 1.833 |
| Equity | 410 | 593 | 355 | 416 | 236 | 262 | 158 | 234 | 356 | 952 | 1.509 | 1.318 | 1.100 | 1.460 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 433 | 694 | 679 | 847 | 1.007 | 715 | 1.157 | 1.000 | 938 | 755 | 371 | 400 | 343 | 373 |
| Total debt | 433 | 694 | 679 | 847 | 1.007 | 715 | 1.157 | 1.000 | 938 | 755 | 371 | 400 | 343 | 373 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ET | Audit | 1997 | — | — |
JW Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Tronborg Andersen | Audit | 0 companies |
| John William Strand | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |