| Revenue | DKK 789K | +58% |
| EBITDA | DKK -119K | -143% |
| Net profit | DKK 8,4M | -83% |
| Total assets | DKK 128M | +8% |
| Equity | DKK 124,3M | +7% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -60 | -74 | -64 | 323 | 571 | 799 | 804 | 764 | 829 | 902 | 1.245 | 543 | 501 | 789 |
| Staff expenses | -120 | -120 | -120 | -120 | -195 | -211 | -181 | -181 | -205 | -178 | -221 | -217 | -227 | -908 |
| EBITDA | -180 | -194 | -184 | 203 | 376 | 588 | 623 | 583 | 624 | 724 | 1.023 | 326 | 274 | -119 |
| Depreciation & amort. | -0 | -0 | -0 | -200 | -274 | -267 | -290 | -290 | -290 | -290 | -290 | -290 | -290 | -290 |
| EBIT | -180 | -194 | -184 | 3 | 101 | 321 | 333 | 293 | 333 | 434 | 733 | 36 | -16 | -409 |
| Net financials | 3.144 | 5.037 | 4.569 | 3.344 | 4.963 | 7.687 | 14.619 | 4.728 | 8.327 | 12.148 | 2.484 | 8.372 | 51.633 | 11.310 |
| Profit before tax | 2.683 | 4.843 | 4.386 | 3.347 | 5.064 | 8.008 | 14.952 | 5.021 | 8.661 | 12.582 | 3.217 | 8.408 | 51.618 | 10.901 |
| Tax | 432 | 593 | 437 | 69 | 225 | 229 | 348 | 73 | 646 | 1.278 | -593 | 924 | 2.128 | 2.458 |
| Net profit | 2.251 | 4.250 | 3.949 | 3.278 | 4.839 | 7.780 | 14.604 | 4.948 | 8.015 | 11.305 | 3.810 | 7.484 | 49.489 | 8.443 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 21.903 | 25.711 | 25.794 | 30.296 | 33.600 | 41.793 | 54.591 | 58.578 | 63.455 | 69.162 | 61.615 | 67.591 | 118.836 | 127.956 |
| Equity | 21.882 | 25.132 | 25.080 | 28.259 | 32.997 | 41.062 | 53.666 | 57.992 | 62.487 | 65.762 | 59.430 | 66.601 | 115.969 | 124.276 |
| Long-term debt | 0 | 0 | 20 | 207 | 222 | 448 | 433 | 352 | 313 | 313 | 301 | 340 | 2.144 | 1.742 |
| Short-term debt | 21 | 579 | 694 | 1.830 | 380 | 283 | 493 | 234 | 654 | 3.087 | 1.883 | 650 | 724 | 1.938 |
| Total debt | 21 | 579 | 714 | 2.037 | 603 | 731 | 926 | 586 | 968 | 3.400 | 2.184 | 990 | 2.867 | 3.680 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
K Audit | Audit | 1997 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Kabatrevision | Audit | 0 companies |