| Revenue | DKK 7,5M | +33% |
| EBITDA | DKK 5,2M | +48% |
| Net profit | DKK -5,1M | +11% |
| Total assets | DKK 150M | -9% |
| Equity | DKK 41,6M | -11% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 8.041 | 7.248 | 3.704 | 5.672 | 7.517 |
| Staff expenses | -2.363 | -2.360 | -2.274 | -2.173 | -2.337 |
| EBITDA | 5.678 | 4.888 | 1.430 | 3.500 | 5.180 |
| Depreciation & amort. | -42 | -196 | -60 | -40 | -40 |
| EBIT | 5.636 | 4.691 | 1.370 | 3.460 | 5.140 |
| Net financials | -3.032 | -2.708 | -3.867 | -5.393 | -5.554 |
| Profit before tax | 2.603 | 1.983 | -3.044 | -7.223 | -6.394 |
| Tax | 1.148 | 937 | -539 | -1.546 | -1.344 |
| Net profit | 1.455 | 1.047 | -2.505 | -5.677 | -5.050 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 174.914 | 179.851 | 169.446 | 164.763 | 149.977 |
| Equity | 54.149 | 55.083 | 52.463 | 46.668 | 41.618 |
| Long-term debt | 65.755 | 63.722 | 57.079 | 55.338 | 55.387 |
| Short-term debt | 47.624 | 53.212 | 53.051 | 57.483 | 50.642 |
| Total debt | 113.379 | 116.934 | 110.131 | 112.821 | 106.030 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
CN Audit | Audit | 2004 – 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Nielsen | Audit | 0 companies |