| Revenue | DKK -103K | -104% |
| EBITDA | DKK -104K | -105% |
| Net profit | DKK -1,4M | -155% |
| Total assets | DKK 4,2M | -33% |
| Equity | DKK 4,2M | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 541 | 483 | 492 | 557 | 779 | 307 | 257 | 312 | 335 | 332 | 283 | 326 | 2.343 | -103 |
| Staff expenses | -249 | -538 | -447 | -481 | -504 | -504 | -257 | -191 | -181 | -149 | -184 | -185 | -78 | -0 |
| EBITDA | 274 | -65 | 35 | 75 | 286 | 42 | 16 | 129 | 169 | 186 | 103 | 154 | 2.234 | -104 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -9 | -9 | -9 | -9 | -9 | -11 | -11 | -11 | -0 | -0 |
| EBIT | 274 | -65 | 35 | 75 | 277 | 33 | 7 | 119 | 159 | 174 | 91 | 142 | 2.234 | -104 |
| Net financials | 116 | 6 | 121 | 175 | -38 | -100 | 27 | 28 | 89 | 118 | 256 | 304 | 855 | -1.249 |
| Profit before tax | 391 | -59 | 156 | 250 | 238 | -67 | 34 | 147 | 248 | 292 | 347 | 447 | 3.089 | -1.353 |
| Tax | 101 | -13 | 38 | 61 | 54 | -13 | 10 | 34 | 58 | 67 | 79 | 101 | 622 | -0 |
| Net profit | 290 | -45 | 118 | 189 | 184 | -55 | 25 | 113 | 190 | 226 | 268 | 346 | 2.467 | -1.353 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.077 | 2.890 | 2.901 | 3.037 | 3.130 | 2.896 | 2.797 | 2.802 | 2.947 | 3.052 | 3.209 | 3.465 | 6.308 | 4.215 |
| Equity | — | — | 2.691 | 2.780 | 2.964 | 2.809 | 2.730 | 2.737 | 2.819 | 2.934 | 3.089 | 3.321 | 5.670 | 4.195 |
| Long-term debt | 90 | 0 | 8 | 48 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 89 | 618 | 0 |
| Short-term debt | 77 | 122 | 103 | 109 | 166 | 88 | 67 | 65 | 128 | 118 | 49 | 56 | 21 | 20 |
| Total debt | 167 | 122 | 111 | 257 | 166 | 88 | 67 | 65 | 128 | 118 | 119 | 144 | 638 | 20 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
WI | Founder | 1999 | — | — |
KR Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Wivan Ingegerd Munk-Jørgensen | Founder | 0 companies |
| Kurt Rindom | Audit | 0 companies |