| Revenue | DKK 253K | +28% |
| EBITDA | DKK 85K | +180% |
| Net profit | DKK 36K | +257% |
| Total assets | DKK 258K | +18% |
| Equity | DKK -181K | +17% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 582 | 425 | 436 | 306 | 374 | 396 | 359 | 248 | 231 | 220 | 212 | 177 | 198 | 253 |
| Staff expenses | -430 | -339 | -655 | -634 | -387 | -312 | -189 | -152 | -156 | -156 | -167 | -168 | -167 | -167 |
| EBITDA | 152 | 86 | -219 | -328 | -13 | 84 | 170 | 96 | 75 | 64 | 46 | 9 | 30 | 85 |
| Depreciation & amort. | -15 | -14 | -15 | -32 | -35 | -56 | -65 | -55 | -33 | -30 | -26 | -26 | -26 | -26 |
| EBIT | 137 | 72 | -234 | -360 | -48 | 28 | 104 | 40 | 42 | 34 | 20 | -17 | 4 | 59 |
| Net financials | -27 | -16 | 403 | -0 | -1 | -0 | -26 | -23 | -18 | -17 | -18 | -29 | -27 | -23 |
| Profit before tax | 110 | 56 | 169 | -360 | -49 | 28 | 78 | 17 | 25 | 16 | 2 | -46 | -23 | 36 |
| Tax | 19 | 1 | 9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 91 | 55 | 160 | -360 | -49 | 28 | 78 | 17 | 25 | 16 | 2 | -46 | -23 | 36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 588 | 624 | 255 | 235 | 291 | 423 | 546 | 347 | 341 | 324 | 357 | 265 | 218 | 258 |
| Equity | -121 | -66 | 94 | -266 | -316 | -288 | -209 | -192 | -167 | -151 | -149 | -194 | -217 | -181 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 710 | 690 | 161 | 501 | 607 | 711 | 755 | 539 | 508 | 475 | 506 | 459 | 436 | 439 |
| Total debt | 710 | 690 | 161 | 501 | 607 | 711 | 755 | 539 | 508 | 475 | 506 | 459 | 436 | 439 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HK Audit | Audit | 1976 | — | — |
HS Management | Management | 1976 | — | — |
KR Audit | Audit | 1976 | — | — |
PS Management | Management | 1976 | — | — |
CT Management | Management | 1996 | — | — |
JF Management | Management | 2005 | — | — |
MM Management | Management | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Krog-Jensen | Audit | 0 companies |
| Helge Schou | Management | 0 companies |
| Karl Robert Larsen | Audit | 0 companies |
| Pia Schou | Management | 0 companies |
| Cedric Timothy Ellison | Management | 0 companies |
| Jesper Fløe Thomsen | Management | 0 companies |
| Magna Mildred Holm | Management | 0 companies |