| Revenue | DKK 602K | +132% |
| EBITDA | DKK 202K | +504% |
| Net profit | DKK 147K | +359% |
| Total assets | DKK 767K | +41% |
| Equity | DKK 555K | +36% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 496 | 625 | 524 | 908 | 689 | 567 | 620 | 688 | 718 | 268 | 656 | 846 | 259 | 602 |
| Staff expenses | -602 | -843 | -485 | -717 | -634 | -557 | -381 | -522 | -406 | -289 | -223 | -304 | -309 | -401 |
| EBITDA | -105 | -219 | 39 | 192 | 55 | 10 | 238 | 166 | 312 | -21 | 409 | 542 | -50 | 202 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -2 | -3 | -3 | -3 | -4 | -0 | -0 | -0 |
| EBIT | -105 | -219 | 39 | 192 | 55 | 10 | 236 | 163 | 309 | -24 | 405 | 542 | -50 | 202 |
| Net financials | -4 | -8 | -82 | -39 | -4 | -5 | -6 | -3 | -9 | -9 | -10 | -3 | -18 | -11 |
| Profit before tax | -109 | -119 | -36 | 152 | 52 | 5 | 230 | 159 | 299 | -34 | 396 | 539 | -68 | 190 |
| Tax | -13 | 54 | 3 | 51 | 16 | 6 | 73 | 45 | 67 | -6 | 93 | 119 | -11 | 44 |
| Net profit | -96 | -173 | -40 | 101 | 36 | -1 | 157 | 114 | 232 | -28 | 303 | 420 | -57 | 147 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 285 | 225 | 416 | 251 | 456 | 489 | 461 | 710 | 859 | 552 | 773 | 1.136 | 543 | 767 |
| Equity | 74 | -99 | -139 | -37 | -1 | -3 | 155 | 269 | 447 | 364 | 510 | 676 | 409 | 555 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 3 | 73 | 43 | 68 | 0 | 80 | 110 | 0 | 16 |
| Short-term debt | 211 | 324 | 554 | 289 | 458 | 488 | 234 | 396 | 342 | 188 | 183 | 350 | 134 | 196 |
| Total debt | 211 | 324 | 554 | 289 | 458 | 492 | 306 | 439 | 410 | 188 | 263 | 459 | 134 | 212 |
| 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 |