| Revenue | DKK -85K | -114% |
| EBITDA | DKK -165K | -208% |
| Net profit | DKK -118K | -197% |
| Total assets | DKK 1,3M | -13% |
| Equity | DKK 1,3M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 538 | 520 | 607 | 764 | 424 | 529 | 750 | 669 | 893 | 838 | 589 | 596 | 608 | -85 |
| Staff expenses | -487 | -522 | -477 | -392 | -231 | -287 | -382 | -571 | -607 | -688 | -654 | -774 | -455 | -80 |
| EBITDA | 52 | -2 | 131 | 372 | 192 | 242 | 369 | 98 | 285 | 149 | -64 | -178 | 152 | -165 |
| Depreciation & amort. | 58 | -58 | -58 | -60 | -60 | -60 | -2 | -2 | -2 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -59 | 73 | 312 | 132 | 182 | 366 | 95 | 283 | 149 | -64 | -178 | 152 | -165 |
| Net financials | 9 | 11 | 11 | 9 | 6 | 6 | -3 | 18 | 1 | 8 | -23 | 16 | 3 | 64 |
| Profit before tax | 3 | -31 | 85 | 322 | 138 | 188 | 364 | 113 | 284 | 158 | -87 | -162 | 155 | -101 |
| Tax | 2 | 8 | 20 | 77 | 35 | 45 | 85 | 29 | 64 | 32 | -10 | -34 | 34 | 17 |
| Net profit | 1 | -40 | 65 | 245 | 103 | 143 | 279 | 85 | 220 | 126 | -76 | -128 | 121 | -118 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.094 | 1.047 | 1.065 | 1.435 | 1.273 | 1.535 | 1.627 | 1.697 | 2.191 | 1.869 | 1.922 | 1.690 | 1.461 | 1.277 |
| Equity | 875 | 787 | 802 | 998 | 1.051 | 1.144 | 1.369 | 1.399 | 1.564 | 1.633 | 1.500 | 1.313 | 1.373 | 1.255 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 219 | 260 | 262 | 436 | 222 | 392 | 258 | 297 | 627 | 236 | 422 | 377 | 88 | 22 |
| Total debt | 219 | 260 | 262 | 436 | 222 | 392 | 258 | 297 | 627 | 236 | 422 | 377 | 88 | 22 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Bertelsen | Audit | 0 companies |