| Revenue | DKK 262K | -73% |
| EBITDA | DKK -91K | +12% |
| Net profit | DKK -196K | -4% |
| Total assets | DKK 480K | -46% |
| Equity | DKK 435K | -31% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.576 | 2.778 | 2.643 | 2.404 | 2.438 | 2.809 | 2.894 | 2.748 | 2.256 | 2.405 | 2.474 | 2.426 | 979 | 262 |
| Staff expenses | -2.090 | -2.273 | -2.155 | -2.005 | -1.834 | -2.350 | -2.276 | -2.261 | -1.980 | -1.956 | -2.066 | -1.853 | -970 | -246 |
| EBITDA | 486 | 505 | 488 | 399 | 604 | 459 | 618 | 487 | 276 | 449 | 408 | 573 | -103 | -91 |
| Depreciation & amort. | 171 | -171 | 204 | -172 | -172 | -292 | -50 | -74 | -74 | -74 | -74 | -0 | -69 | -99 |
| EBIT | 315 | 334 | 284 | 227 | 432 | 167 | 568 | 413 | 202 | 376 | 334 | 573 | -172 | -189 |
| Net financials | -101 | -81 | -113 | -66 | -48 | -21 | -3 | -18 | -2 | -3 | -7 | -14 | -1 | -6 |
| Profit before tax | 214 | 253 | 172 | 162 | 384 | 147 | 565 | 395 | 200 | 373 | 327 | 559 | -173 | -196 |
| Tax | 56 | 62 | 42 | 32 | 86 | 34 | 133 | 88 | 44 | 89 | 83 | 122 | 15 | -0 |
| Net profit | 159 | 191 | 130 | 129 | 299 | 113 | 432 | 307 | 156 | 284 | 244 | 438 | -187 | -196 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.562 | 1.501 | 1.819 | 1.573 | 1.721 | 2.043 | 2.120 | 2.340 | 1.688 | 2.131 | 2.062 | 2.054 | 888 | 480 |
| Equity | — | 179 | 149 | 278 | 437 | 425 | 657 | 814 | 670 | 753 | 747 | 935 | 630 | 435 |
| Long-term debt | 362 | 98 | 253 | 178 | 127 | 89 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 0 |
| Short-term debt | 817 | 1.122 | 1.322 | 1.033 | 1.101 | 1.529 | 1.453 | 1.519 | 1.016 | 1.378 | 1.314 | 1.119 | 190 | 46 |
| Total debt | 1.179 | 1.220 | 1.574 | 1.211 | 1.228 | 1.617 | 1.453 | 1.519 | 1.016 | 1.378 | 1.314 | 1.119 | 258 | 46 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DR Management | Management | 2000 | — | — |
JK Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Dan Ringholm | Management | 0 companies |
| John Kofoed | Audit | 0 companies |