| Revenue | DKK 459K | +94% |
| EBITDA | DKK 242K | +111% |
| Net profit | DKK 266K | +54% |
| Total assets | DKK 13,2M | +1% |
| Equity | DKK 13,1M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -41 | -114 | -130 | 851 | 1.258 | 1.272 | 1.279 | 1.208 | 1.286 | 2.227 | -189 | 148 | 237 | 459 |
| Staff expenses | -479 | -512 | -246 | -152 | -167 | -252 | -319 | -324 | -319 | -336 | -232 | -130 | -122 | -217 |
| EBITDA | -519 | -626 | -376 | 2.024 | 1.074 | 1.020 | 961 | 885 | -1.033 | 1.871 | -421 | 18 | 115 | 242 |
| Depreciation & amort. | -0 | -19 | -32 | -0 | -0 | -0 | -0 | -0 | -45 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -519 | -645 | -408 | 2.024 | 1.074 | 1.020 | 961 | 885 | -1.078 | 1.871 | -421 | 18 | 115 | 242 |
| Net financials | 1.021 | -1.632 | -800 | 432 | 10 | 2 | -64 | 58 | -41 | -7 | -83 | 36 | 61 | 24 |
| Profit before tax | 802 | -2.278 | -1.208 | 2.456 | 1.084 | 1.022 | 896 | 943 | -1.119 | 1.863 | -504 | 54 | 176 | 266 |
| Tax | 148 | -131 | -74 | 444 | 240 | 228 | 191 | 199 | -91 | 409 | -0 | -0 | 3 | -0 |
| Net profit | 654 | -2.147 | -1.134 | 2.011 | 844 | 794 | 705 | 744 | -1.028 | 1.455 | -504 | 54 | 173 | 266 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 15.325 | 13.313 | 11.989 | 13.504 | 14.353 | 13.414 | 14.054 | 14.555 | 13.514 | 14.358 | 12.919 | 12.940 | 13.099 | 13.196 |
| Equity | 15.162 | 12.918 | 8.784 | 12.996 | 13.740 | 12.231 | 12.830 | 13.224 | 12.086 | 13.428 | 12.809 | 12.745 | 12.796 | 13.062 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 389 | 3.200 | 217 | 327 | 896 | 938 | 1.044 | 1.428 | 931 | 110 | 194 | 303 | 134 |
| Total debt | 163 | 389 | 3.200 | 217 | 327 | 896 | 938 | 1.044 | 1.428 | 931 | 110 | 194 | 303 | 134 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1998 | |
| Individual | 50.0% | 50.0% | 1998 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Bryde | Audit | 0 companies |