| Revenue | DKK -47K | -278% |
| EBITDA | DKK -79K | +20% |
| Net profit | DKK -100K | -198% |
| Total assets | DKK 496K | -24% |
| Equity | DKK 460K | -26% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 180 | -148 | 277 | 138 | 147 | 307 | 233 | 309 | 241 | 205 | 63 | 26 | -47 |
| Staff expenses | -121 | -92 | -119 | -123 | -123 | -120 | -125 | -125 | -129 | -121 | -125 | -125 | -32 |
| EBITDA | 59 | -18 | 153 | 10 | 19 | 182 | 107 | 184 | 112 | 84 | -62 | -98 | -79 |
| Depreciation & amort. | 13 | -19 | -19 | -7 | -9 | -0 | -2 | -5 | -2 | -2 | -2 | -2 | -2 |
| EBIT | 45 | -37 | 134 | 2 | 10 | 182 | 106 | 179 | 110 | 82 | -64 | -100 | -80 |
| Net financials | -28 | -36 | -3 | 1 | 1 | 0 | -3 | 2 | 8 | 19 | 16 | 176 | 7 |
| Profit before tax | 18 | -6 | 131 | 3 | 11 | 182 | 103 | 181 | 118 | 102 | -48 | 76 | -73 |
| Tax | 4 | -462 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -26 | 27 |
| Net profit | 13 | 477 | 131 | 3 | 11 | 182 | 103 | 181 | 118 | 102 | -48 | 102 | -100 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 877 | 468 | 479 | 464 | 462 | 647 | 688 | 861 | 976 | 912 | 549 | 655 | 496 |
| Equity | 163 | 186 | 317 | 320 | 331 | 513 | 616 | 796 | 914 | 866 | 518 | 619 | 460 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 714 | -282 | 162 | 144 | 131 | 134 | 73 | 65 | 62 | 46 | 32 | 36 | 36 |
| Total debt | 714 | -282 | 162 | 144 | 131 | 134 | 73 | 65 | 62 | 46 | 32 | 36 | 36 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Unofficial title | Unofficial title | 2024 | — | — |
LP Audit | Audit | 1999 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
DOMESTIC HOLDING aps | Company | 100.0% | 100.0% | 2014 |
| Individual | 100.0% | 100.0% | 2022 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Merrild Bie | Unofficial title | 0 companies |
| Leon Pinholt | Audit | 0 companies |