| Revenue | DKK 0 | — |
| EBITDA | DKK -148K | +6% |
| Net profit | DKK 180K | +0% |
| Total assets | DKK 5M | -12% |
| Equity | DKK 3,7M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.064 | 1.156 | 1.491 | 2.397 | 1.725 | 2.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Staff expenses | -410 | -346 | -244 | -608 | -580 | -425 | -144 | -122 | -110 | -150 | -122 | -121 | -120 |
| EBITDA | 389 | 520 | 1.014 | 1.412 | 1.146 | 1.856 | -273 | -236 | -154 | -191 | -154 | -157 | -148 |
| Depreciation & amort. | -95 | 20 | 29 | 66 | -66 | -46 | -46 | -46 | 27 | -0 | -0 | -0 | -0 |
| EBIT | 294 | 500 | 985 | 1.346 | 1.079 | 1.810 | -319 | -282 | -181 | -191 | -154 | -157 | -148 |
| Net financials | 352 | 208 | 311 | 205 | 269 | -970 | -282 | 474 | 421 | 711 | -873 | 337 | 328 |
| Profit before tax | 646 | 707 | 1.296 | 1.550 | 1.349 | 840 | -600 | 192 | 240 | 520 | -1.026 | 181 | 180 |
| Tax | 163 | 176 | 293 | 366 | 297 | 185 | -132 | 42 | 55 | 112 | -0 | -0 | -0 |
| Net profit | 483 | 531 | 1.003 | 1.185 | 1.052 | 655 | -468 | 150 | 185 | 408 | -1.026 | 181 | 180 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.960 | 5.289 | 6.304 | 6.882 | 7.877 | 8.296 | 6.695 | 6.887 | 6.952 | 7.482 | 5.763 | 5.710 | 5.040 |
| Equity | 4.347 | 4.803 | 5.307 | 5.992 | 7.043 | 7.199 | 6.105 | 5.755 | 5.440 | 5.348 | 3.822 | 4.003 | 3.683 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 599 | 483 | 980 | 875 | 823 | 1.063 | 590 | 1.132 | 1.512 | 2.133 | 1.941 | 1.707 | 1.357 |
| Total debt | 599 | 483 | 980 | 875 | 823 | 1.063 | 590 | 1.132 | 1.512 | 2.133 | 1.941 | 1.707 | 1.357 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| JWS-REVISION ApS 1984 | Audit | 0 companies |