| Revenue | DKK 1M | -17% |
| EBITDA | DKK 162K | -62% |
| Net profit | DKK 115K | -66% |
| Total assets | DKK 1,6M | +1% |
| Equity | DKK 1,1M | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 174 | 507 | 524 | 266 | 893 | 100 | 134 | 179 | 201 | -88 | 238 | 519 | 1.241 | 1.034 |
| Staff expenses | -347 | -398 | -414 | -24 | -261 | -142 | -64 | -83 | -47 | -108 | -43 | -245 | -666 | -749 |
| EBITDA | -173 | 110 | 109 | 243 | 632 | -41 | 70 | 96 | 154 | -196 | 148 | 214 | 423 | 162 |
| Depreciation & amort. | 30 | -23 | -16 | -15 | -21 | -35 | -36 | -36 | -101 | -26 | -12 | -16 | -0 | -0 |
| EBIT | -203 | 87 | 94 | 227 | 611 | -76 | 34 | 60 | 53 | -222 | 136 | 198 | 423 | 162 |
| Net financials | -18 | -9 | -7 | 69 | 663 | -7 | -6 | -9 | -11 | -7 | -8 | -5 | 1 | -11 |
| Profit before tax | -220 | 77 | 87 | 296 | 1.274 | -84 | 27 | 51 | 42 | -228 | 129 | 193 | 424 | 151 |
| Tax | 80 | -0 | -0 | 34 | 155 | -18 | 10 | 11 | 10 | -50 | 29 | 43 | 87 | 36 |
| Net profit | -301 | 77 | 87 | 263 | 1.119 | -65 | 17 | 40 | 32 | -178 | 100 | 150 | 337 | 115 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.186 | 1.118 | 1.259 | 1.246 | 1.826 | 1.505 | 1.504 | 1.518 | 1.479 | 1.000 | 1.008 | 1.128 | 1.574 | 1.588 |
| Equity | 367 | 355 | 441 | 606 | 1.625 | 1.456 | 1.368 | 1.299 | 1.221 | 930 | 915 | 947 | 1.163 | 1.143 |
| Long-term debt | 571 | 571 | 571 | 571 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 248 | 192 | 247 | 69 | 199 | 49 | 136 | 214 | 258 | 71 | 93 | 180 | 411 | 445 |
| Total debt | 819 | 763 | 818 | 640 | 199 | 49 | 136 | 214 | 258 | 71 | 93 | 180 | 411 | 445 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PO | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Peer Omborgsnæs Appel | Audit | 0 companies |