| Revenue | DKK 624K | +109% |
| EBITDA | DKK 624K | +109% |
| Net profit | DKK 587K | +61% |
| Total assets | DKK 71K | -50% |
| Equity | DKK -313K | +65% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 656 | 634 | 646 | 826 | 1.070 | 1.362 | 5 | -706 | -3 | 1.609 | 162 | 750 | 299 | 624 |
| Staff expenses | -506 | -566 | -515 | -635 | -805 | -1.041 | -702 | -1.503 | -1.326 | -19 | -0 | -2 | -0 | -0 |
| EBITDA | 150 | 68 | 132 | 190 | 266 | 322 | -697 | -2.209 | 385 | 1.590 | 162 | 753 | 299 | 624 |
| Depreciation & amort. | 24 | 10 | 23 | 24 | -12 | -11 | -22 | -26 | 857 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 126 | 58 | 109 | 166 | 254 | 310 | -719 | -2.235 | -472 | 1.590 | 162 | 753 | 299 | 624 |
| Net financials | -47 | -47 | -67 | -74 | -130 | -155 | -116 | -230 | -209 | -94 | -40 | -50 | 64 | -37 |
| Profit before tax | 79 | 11 | 42 | 92 | 123 | 156 | -836 | -2.465 | -680 | 1.496 | 122 | 703 | 363 | 587 |
| Tax | 20 | 5 | 20 | 21 | 32 | 39 | -181 | 180 | -0 | -0 | -0 | -4 | -0 | -0 |
| Net profit | 59 | 6 | 22 | 71 | 91 | 117 | -655 | -2.646 | -680 | 1.496 | 122 | 707 | 363 | 587 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 926 | 771 | 1.374 | 1.583 | 1.812 | 2.752 | 4.011 | 2.763 | 1.848 | 498 | 63 | 506 | 142 | 71 |
| Equity | 87 | 92 | 114 | 185 | 277 | 394 | -261 | -2.907 | -3.587 | -2.091 | -1.969 | -1.263 | -899 | -313 |
| Long-term debt | 0 | 0 | 0 | 0 | 127 | 68 | 148 | 17 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 839 | 679 | 1.259 | 1.398 | 1.408 | 2.290 | 4.124 | 5.653 | 5.436 | 2.589 | 2.032 | 1.769 | 1.042 | 384 |
| Total debt | 839 | 679 | 1.259 | 1.398 | 1.535 | 2.358 | 4.272 | 5.670 | 5.436 | 2.589 | 2.032 | 1.769 | 1.042 | 384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PV Audit | Audit | 1998 | — | — |
BA Management | Management | 2006 | — | — |
PE Management | Management | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Vogelius | Audit | 0 companies |
| Bente Annette Grouleff | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |