| Revenue | DKK -16K | -68% |
| EBITDA | DKK -65K | +72% |
| Net profit | DKK 2,9M | -65% |
| Total assets | DKK 40,5M | -12% |
| Equity | DKK 33,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 563 | 413 | 376 | 929 | 2.299 | 1.972 | 2.021 | 1.548 | 698 | -50 | -106 | -31 | -51 | -16 |
| Staff expenses | -704 | -667 | -1.027 | -743 | -1.712 | -1.753 | -1.486 | -1.416 | -874 | -184 | -222 | -184 | -182 | -49 |
| EBITDA | -446 | -517 | -651 | 186 | 586 | 219 | 535 | 132 | -176 | -234 | -328 | -215 | -233 | -65 |
| Depreciation & amort. | -106 | -78 | -52 | -84 | -89 | -89 | -42 | -29 | -18 | -18 | -18 | -3 | -3 | -3 |
| EBIT | -551 | -595 | -703 | 102 | 498 | 130 | 493 | 103 | -195 | -253 | -347 | -218 | -236 | -68 |
| Net financials | -415 | 498 | -5 | 341 | 985 | 1.699 | 2.675 | 2.463 | 699 | 3.265 | 5.679 | 9.363 | 9.626 | 2.808 |
| Profit before tax | -966 | -97 | -139 | 944 | 1.483 | 2.121 | 3.188 | 2.763 | 1.214 | 5.550 | 5.525 | 9.145 | 9.390 | 2.739 |
| Tax | 389 | 5 | 2 | 7 | -0 | -0 | -0 | -0 | -0 | 246 | -528 | 562 | 913 | -203 |
| Net profit | -1.355 | -102 | -141 | 937 | 1.483 | 2.121 | 3.188 | 2.763 | 1.214 | 5.304 | 6.053 | 8.583 | 8.477 | 2.943 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.368 | 2.677 | 2.951 | 3.774 | 5.720 | 9.423 | 12.428 | 14.192 | 14.112 | 23.402 | 32.304 | 35.012 | 45.933 | 40.456 |
| Equity | 3.072 | 2.285 | 2.047 | 2.984 | 4.367 | 6.386 | 9.474 | 12.132 | 13.238 | 18.031 | 22.084 | 28.166 | 33.143 | 33.086 |
| Long-term debt | 0 | 0 | 0 | 151 | 102 | 51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 296 | 393 | 903 | 639 | 1.251 | 2.986 | 2.954 | 2.061 | 875 | 5.371 | 10.221 | 6.845 | 12.790 | 7.370 |
| Total debt | 296 | 393 | 903 | 790 | 1.353 | 3.037 | 2.954 | 2.061 | 875 | 5.371 | 10.221 | 6.845 | 12.790 | 7.370 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JG Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1999 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Grothen | Audit | 0 companies |