| Revenue | DKK 157K | -34% |
| EBITDA | DKK 157K | +169% |
| Net profit | DKK 88K | +142% |
| Total assets | DKK 282K | +9% |
| Equity | DKK -307K | +22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 499 | 734 | 439 | 1.233 | 837 | 1.026 | -145 | 1.453 | 1.253 | 280 | 303 | 646 | 238 | 157 |
| Staff expenses | -314 | -499 | -1.284 | -913 | -731 | -968 | -217 | -706 | -1.012 | -635 | -373 | -319 | -466 | -0 |
| EBITDA | 185 | 235 | -844 | 320 | 106 | 58 | -362 | 747 | 241 | -355 | -70 | 327 | -228 | 157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 185 | 235 | -844 | 320 | 106 | 58 | -362 | 747 | 241 | -355 | -70 | 327 | -228 | 157 |
| Net financials | 141 | 7 | 28 | -26 | -23 | -29 | -34 | -35 | -53 | -22 | -21 | -20 | -36 | -44 |
| Profit before tax | 326 | 242 | -456 | 294 | 84 | 28 | -396 | 712 | 188 | -377 | -90 | 307 | -265 | 113 |
| Tax | 93 | 74 | 180 | 77 | 23 | 8 | -0 | 77 | 51 | -75 | -17 | 68 | -58 | 25 |
| Net profit | 233 | 168 | -636 | 217 | 61 | 21 | -396 | 635 | 137 | -302 | -73 | 239 | -207 | 88 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 936 | 991 | 220 | 216 | 299 | 366 | 92 | 787 | 700 | 165 | 256 | 470 | 257 | 282 |
| Equity | 523 | 691 | -245 | -28 | 32 | 53 | -343 | 292 | -51 | -353 | -426 | -188 | -395 | -307 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 51 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 413 | 300 | 465 | 244 | 267 | 313 | 435 | 491 | 700 | 518 | 683 | 658 | 652 | 589 |
| Total debt | 413 | 300 | 465 | 244 | 267 | 313 | 435 | 495 | 752 | 518 | 683 | 658 | 652 | 589 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Claire Fourrier | Audit | 0 companies |