| Revenue | DKK 1,5M | +39% |
| EBITDA | DKK 59K | -35% |
| Net profit | DKK 23K | -58% |
| Total assets | DKK 620K | -33% |
| Equity | DKK 73K | +46% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 442 | 343 | 537 | 458 | 303 | 376 | 402 | 383 | 530 | 793 | 952 | 1.110 | 1.543 |
| Staff expenses | -437 | -439 | -468 | -446 | -386 | -375 | -371 | -479 | -513 | -605 | -567 | -910 | -1.019 | -1.464 |
| EBITDA | 56 | 3 | -125 | 92 | 72 | -73 | 5 | -77 | -130 | -76 | 226 | 42 | 92 | 59 |
| Depreciation & amort. | -27 | -9 | -9 | -8 | -6 | -0 | -0 | -10 | -10 | -13 | -13 | -13 | -13 | -0 |
| EBIT | 29 | -6 | -135 | 84 | 66 | -73 | 5 | -87 | -140 | -89 | 212 | 29 | 78 | 59 |
| Net financials | -0 | 2 | 23 | 29 | 81 | 118 | 76 | -5 | -307 | -5 | -5 | -3 | -9 | -21 |
| Profit before tax | 29 | -4 | -112 | 113 | 146 | 45 | 80 | -92 | -448 | -94 | 207 | 32 | 69 | 39 |
| Tax | 6 | -1 | -24 | 17 | 15 | -16 | 1 | -18 | 3 | -13 | 23 | 4 | 14 | 16 |
| Net profit | 23 | -3 | -88 | 96 | 132 | 61 | 79 | -74 | -451 | -81 | 184 | 28 | 55 | 23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 293 | 210 | 150 | 244 | 612 | 443 | 995 | 1.087 | 731 | 814 | 866 | 860 | 918 | 620 |
| Equity | 110 | 108 | 20 | 116 | 248 | 310 | 389 | 314 | -137 | -218 | -34 | -5 | 50 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 182 | 102 | 130 | 128 | 364 | 133 | 606 | 773 | 868 | 1.033 | 900 | 865 | 869 | 537 |
| Total debt | 182 | 102 | 130 | 128 | 364 | 133 | 606 | 773 | 868 | 1.033 | 900 | 865 | 869 | 537 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AS Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Adam Silword Rude | Chief Executive Officer | 0 companies |