| Revenue | DKK 1,1M | +41% |
| EBITDA | DKK 333K | +944% |
| Net profit | DKK 243K | +2692% |
| Total assets | DKK 2,7M | +36% |
| Equity | DKK 1,9M | +14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 816 | 384 | 837 | 401 | 1.119 | 1.054 | 1.034 | 1.112 | 1.549 | 1.244 | 1.297 | 801 | 807 | 1.136 |
| Staff expenses | -732 | -579 | -639 | -458 | -787 | -821 | -858 | -844 | -1.133 | -1.204 | -1.215 | -775 | -775 | -804 |
| EBITDA | 84 | -195 | 198 | -57 | 506 | 233 | 176 | 269 | 416 | 40 | 82 | 27 | 32 | 333 |
| Depreciation & amort. | -9 | -5 | -5 | -5 | 87 | -16 | -15 | -18 | -33 | -33 | -33 | -26 | -26 | -26 |
| EBIT | 75 | -200 | 193 | -63 | 419 | 218 | 161 | 250 | 383 | 7 | 49 | 1 | 6 | 307 |
| Net financials | -18 | -9 | 0 | -0 | 0 | -2 | -3 | -4 | -9 | -8 | -4 | 3 | 5 | 4 |
| Profit before tax | 57 | -209 | 193 | -63 | 419 | 216 | 158 | 247 | 374 | -1 | 44 | 4 | 11 | 311 |
| Tax | 15 | -52 | 49 | -11 | 92 | 48 | 35 | 55 | 83 | 4 | 7 | 1 | 3 | 68 |
| Net profit | 42 | -157 | 144 | -51 | 327 | 168 | 123 | 192 | 291 | -5 | 37 | 3 | 9 | 243 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 993 | 528 | 840 | 876 | 1.190 | 1.421 | 1.415 | 1.704 | 2.395 | 2.010 | 2.067 | 1.794 | 1.967 | 2.677 |
| Equity | 623 | 466 | 611 | 559 | 886 | 1.054 | 1.177 | 1.369 | 1.660 | 1.655 | 1.692 | 1.695 | 1.704 | 1.946 |
| Long-term debt | 114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 256 | 62 | 230 | 317 | 297 | 363 | 237 | 334 | 724 | 341 | 357 | 79 | 241 | 710 |
| Total debt | 370 | 62 | 230 | 317 | 297 | 363 | 237 | 334 | 724 | 341 | 357 | 79 | 241 | 710 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Freddy Evald Rasmussen | Audit | 0 companies |