| Revenue | DKK 510K | — |
| EBITDA | DKK 28K | -90% |
| Net profit | DKK 42K | -83% |
| Total assets | DKK 2,3M | -9% |
| Equity | DKK 2,2M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 881 | 293 | 604 | 645 | 488 | 456 | 342 | 513 | — | — | — | — | — | 510 |
| Staff expenses | -421 | -601 | -602 | -482 | -419 | -384 | -384 | -360 | -386 | -385 | -397 | -654 | -596 | -482 |
| EBITDA | 425 | -359 | -39 | 126 | 0 | -6 | -42 | 152 | 612 | 731 | 591 | 141 | 278 | 28 |
| Depreciation & amort. | -85 | -35 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 341 | -394 | -39 | 126 | 0 | -6 | -42 | 152 | 612 | 731 | 591 | 141 | 278 | 28 |
| Net financials | -25 | 198 | 5 | 8 | 1 | 6 | 2 | -3 | -1 | -6 | -3 | 2 | 46 | 25 |
| Profit before tax | 316 | -196 | -35 | 134 | 1 | 0 | -40 | 150 | 611 | 725 | 588 | 143 | 323 | 53 |
| Tax | 99 | -49 | -9 | 31 | 0 | 0 | 89 | -0 | 111 | 160 | 130 | 32 | 71 | 11 |
| Net profit | 217 | -147 | -26 | 102 | 1 | 0 | -129 | 150 | 500 | 566 | 458 | 112 | 252 | 42 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.793 | 1.231 | 1.116 | 1.176 | 1.008 | 954 | 808 | 932 | 1.666 | 1.955 | 2.175 | 2.202 | 2.555 | 2.316 |
| Equity | 1.449 | 1.210 | 1.088 | 1.094 | 999 | 903 | 657 | 710 | 1.100 | 1.555 | 1.902 | 1.944 | 2.176 | 2.208 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 25 | 21 | 68 | -11 | 27 | 151 | 222 | 567 | 400 | 273 | 258 | 379 | 108 |
| Total debt | 401 | 25 | 21 | 68 | -11 | 27 | 151 | 222 | 567 | 400 | 273 | 258 | 379 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FL | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Laustsen Bach | Audit | 0 companies |