| Revenue | DKK 439K | +20% |
| EBITDA | DKK 58K | +9% |
| Net profit | DKK 58K | +35% |
| Total assets | DKK 375K | +25% |
| Equity | DKK 229K | +34% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 720 | 624 | 514 | 378 | 443 | 352 | 441 | 315 | 447 | 389 | 612 | 332 | 365 | 439 |
| Staff expenses | -480 | -508 | -494 | -323 | -377 | -348 | -440 | -250 | -218 | -299 | -545 | -417 | -312 | -381 |
| EBITDA | 240 | 116 | 20 | 55 | 66 | 5 | 2 | 65 | 229 | 90 | 67 | -85 | 53 | 58 |
| Depreciation & amort. | -35 | -52 | -37 | -46 | -44 | -32 | -31 | -31 | -36 | -21 | -20 | -0 | -0 | -0 |
| EBIT | 205 | 64 | -16 | 8 | 22 | -27 | -29 | 34 | 192 | 69 | 47 | -85 | 53 | 58 |
| Net financials | -2 | 3 | -1 | 0 | -0 | 0 | 0 | -1 | 0 | -1 | -1 | 0 | -1 | 0 |
| Profit before tax | 203 | 67 | -17 | 8 | 22 | -27 | -29 | 33 | 192 | 68 | 46 | -85 | 52 | 58 |
| Tax | 35 | 19 | -0 | -0 | 8 | -0 | -0 | -13 | 43 | 17 | 12 | 0 | 9 | -0 |
| Net profit | 168 | 48 | -17 | 8 | 14 | -27 | -29 | 46 | 150 | 51 | 34 | -85 | 43 | 58 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 507 | 445 | 326 | 255 | 276 | 217 | 184 | 227 | 527 | 446 | 466 | 319 | 301 | 375 |
| Equity | 264 | 263 | 197 | 205 | 169 | 138 | 104 | 150 | 300 | 294 | 272 | 127 | 171 | 229 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 243 | 182 | 129 | 50 | 107 | 79 | 80 | 76 | 228 | 152 | 194 | 191 | 130 | 146 |
| Total debt | 243 | 182 | 129 | 50 | 107 | 79 | 80 | 76 | 228 | 152 | 194 | 191 | 130 | 146 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionscentret Frier Anpartsselskab | Audit | 0 companies |