| Revenue | DKK -74K | -53% |
| EBITDA | DKK -183K | +62% |
| Net profit | DKK -197K | +52% |
| Total assets | DKK 2,8M | -5% |
| Equity | DKK 2,7M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.070 | 948 | 1.031 | 1.034 | 1.037 | 968 | 1.088 | 993 | 878 | 2.265 | 725 | 588 | -158 | -74 |
| Staff expenses | -858 | -824 | -618 | -538 | -447 | -492 | -725 | -581 | -581 | -643 | -630 | -653 | -232 | -109 |
| EBITDA | 211 | 124 | 413 | 497 | 590 | 594 | 363 | 413 | 298 | 1.622 | 95 | -64 | -483 | -183 |
| Depreciation & amort. | 131 | 125 | -117 | -62 | -62 | 59 | -0 | -0 | -62 | -0 | -20 | -0 | -0 | -0 |
| EBIT | 81 | -1 | 296 | 435 | 528 | 535 | 363 | 413 | 236 | 1.622 | 75 | -64 | -483 | -183 |
| Net financials | -9 | -14 | -18 | -7 | -11 | -24 | -22 | -21 | -20 | -62 | -23 | 5 | 71 | 35 |
| Profit before tax | 72 | 46 | 278 | 428 | 518 | 511 | 342 | 391 | 216 | 1.559 | 52 | -59 | -411 | -149 |
| Tax | 26 | 30 | 77 | 102 | 117 | 101 | 70 | 75 | 50 | 285 | 4 | 13 | -0 | 48 |
| Net profit | 45 | 16 | 201 | 326 | 401 | 409 | 271 | 316 | 165 | 1.274 | 48 | -72 | -411 | -197 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.543 | 3.519 | 3.833 | 5.200 | 4.972 | 5.172 | 5.314 | 5.470 | 5.376 | 4.361 | 3.734 | 3.615 | 2.981 | 2.832 |
| Equity | 2.297 | 2.313 | 2.514 | 2.740 | 3.091 | 3.401 | 3.572 | 3.788 | 3.703 | 3.978 | 3.425 | 3.353 | 2.942 | 2.745 |
| Long-term debt | 772 | 684 | 598 | 1.441 | 1.369 | 1.316 | 1.260 | 1.209 | 1.154 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 474 | 522 | 720 | 1.018 | 511 | 455 | 482 | 473 | 519 | 384 | 309 | 248 | 25 | 25 |
| Total debt | 1.246 | 1.206 | 1.318 | 2.459 | 1.880 | 1.771 | 1.742 | 1.682 | 1.673 | 384 | 309 | 248 | 25 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 1999 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1999 | — | — | |
| Chairman | 1999 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Alex Boye Jensen | Audit | 0 companies |
| Bente Agnete Nielsen | Board of Directors | 0 companies |
| Jørgen Erik Nielsen | Chairman | 0 companies |