| Revenue | DKK 761K | +43% |
| EBITDA | DKK -109K | -466% |
| Net profit | DKK -91K | -968% |
| Total assets | DKK 659K | +2% |
| Equity | DKK 261K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -210 | -170 | 298 | 221 | 204 | 52 | 112 | 437 | 394 | 446 | 823 | 383 | 532 | 761 |
| Staff expenses | -230 | -181 | -143 | -156 | -149 | -109 | -67 | -279 | -393 | -447 | -348 | -435 | -437 | -870 |
| EBITDA | 75 | 74 | 155 | 65 | 175 | -57 | 45 | 158 | 1 | -1 | 475 | -108 | 30 | -109 |
| Depreciation & amort. | -28 | -31 | -8 | -8 | 60 | -6 | -10 | -26 | -26 | -20 | -26 | -79 | -0 | -0 |
| EBIT | 47 | 42 | 147 | 57 | 115 | -63 | 35 | 133 | -25 | -21 | 449 | -186 | 30 | -109 |
| Net financials | -8 | -12 | 0 | -0 | -3 | -1 | -13 | -7 | -3 | -3 | -16 | -2 | -12 | -6 |
| Profit before tax | 55 | 54 | 147 | 57 | 112 | -64 | 22 | 125 | -27 | -23 | 433 | -188 | 18 | -115 |
| Tax | -0 | -0 | 4 | 15 | 26 | -13 | 7 | 29 | -4 | -5 | 99 | -39 | 7 | -24 |
| Net profit | 55 | 54 | 143 | 42 | 86 | -51 | 16 | 96 | -23 | -19 | 334 | -149 | 11 | -91 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131 | 130 | 110 | 146 | 216 | 184 | 250 | 411 | 325 | 271 | 627 | 643 | 647 | 659 |
| Equity | 80 | 134 | 9 | 51 | 138 | 86 | 102 | 199 | 176 | 157 | 491 | 342 | 353 | 261 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73 | 0 | 0 | 0 |
| Short-term debt | -210 | -264 | 100 | 94 | 56 | 87 | 131 | 200 | 141 | 111 | 33 | 301 | 294 | 398 |
| Total debt | -210 | -264 | 100 | 94 | 56 | 87 | 131 | 200 | 141 | 111 | 106 | 301 | 294 | 398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TR Audit | Audit | 1998 | — | — |
| Audit | 1999 | — | — | |
HS Audit | Audit | 2000 | — | — |
PR Founder | Founder | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| TEK REVISION | Audit | 0 companies |
| Revisionskontoret i Bramminge | Audit | 0 companies |
| Henning Schousboe | Audit | 0 companies |
| Per Rostgaard Olsen | Founder | 0 companies |