| Revenue | DKK 575K | +25% |
| EBITDA | DKK 241K | +44017% |
| Net profit | DKK 182K | +1190% |
| Total assets | DKK 408K | +140% |
| Equity | DKK 306K | +147% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.076 | 763 | 456 | 1.633 | 2.171 | 2.278 | 797 | 550 | 301 | 521 | 523 | 242 | 461 | 575 |
| Staff expenses | -295 | -310 | -320 | -417 | -607 | -658 | -360 | -239 | -13 | -7 | -99 | -92 | -179 | -143 |
| EBITDA | 111 | 74 | -125 | 205 | 212 | 224 | -375 | -127 | 38 | 190 | 30 | -108 | -1 | 241 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 | -4 | -0 | -14 | -14 | -14 | -0 |
| EBIT | 111 | 74 | -125 | 205 | 212 | 224 | -375 | -138 | 35 | 190 | 15 | -122 | -15 | 241 |
| Net financials | -4 | -4 | -5 | -2 | -3 | -3 | -4 | -2 | -3 | -18 | -6 | -5 | -5 | -5 |
| Profit before tax | 107 | 69 | -130 | 203 | 210 | 222 | -378 | -140 | 32 | 172 | 9 | -127 | -20 | 236 |
| Tax | -0 | 11 | -0 | 31 | 60 | 56 | -85 | -34 | 2 | 35 | -4 | -28 | -3 | 54 |
| Net profit | 107 | 59 | -130 | 172 | 150 | 166 | -293 | -107 | 29 | 137 | 13 | -99 | -17 | 182 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 91 | 185 | 67 | 434 | 560 | 974 | 383 | 226 | 237 | 312 | 326 | 167 | 170 | 408 |
| Equity | 36 | 94 | -35 | 144 | 294 | 460 | 167 | 61 | 90 | 227 | 240 | 141 | 124 | 306 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 56 | 91 | 103 | 290 | 265 | 514 | 215 | 165 | 147 | 85 | 86 | 26 | 45 | 102 |
| Total debt | 56 | 91 | 103 | 290 | 265 | 514 | 215 | 165 | 147 | 85 | 86 | 26 | 45 | 102 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF | Audit | 2000 | — | — |
JE Audit | Audit | 2000 | — | — |
EL Founder | Founder | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Harry Fussing Andersen | Audit | 0 companies |
| Jan Erik Vegge | Audit | 0 companies |
| EUROMAX LTD | Founder | 0 companies |