| Revenue | DKK 1,2M | +235% |
| EBITDA | DKK 230K | +36% |
| Net profit | DKK 185K | +42% |
| Total assets | DKK 2M | -17% |
| Equity | DKK 2M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 15 | -21 | 17 | 25 | 427 | 25 | 91 | 55 | 76 | 80 | 350 | 1.173 |
| Staff expenses | -15 | -3 | -0 | -0 | -0 | -653 | -497 | -110 | -0 | -0 | -0 | -91 | -943 |
| EBITDA | -34 | 12 | -21 | 17 | 25 | -226 | -472 | -132 | 24 | 32 | 21 | 170 | 230 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -34 | 12 | -21 | 17 | 25 | -226 | -472 | -132 | 24 | 32 | 21 | 170 | 230 |
| Net financials | -583 | -250 | 20 | 2.356 | -1 | -0 | 23 | -1 | -0 | 2 | -1 | 1 | 8 |
| Profit before tax | -617 | -238 | -1 | 2.373 | 24 | -226 | -449 | -133 | 23 | 34 | 20 | 171 | 238 |
| Tax | -0 | -0 | -0 | -0 | -0 | -54 | -104 | -28 | 6 | 8 | 5 | 40 | 53 |
| Net profit | -617 | -238 | -1 | 2.373 | 24 | -172 | -346 | -105 | 18 | 26 | 16 | 131 | 185 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.993 | 1.785 | 1.849 | 2.300 | 2.343 | 2.464 | 1.947 | 1.379 | 1.788 | 2.014 | 2.060 | 2.455 | 2.033 |
| Equity | -28 | -266 | -267 | 2.106 | 2.080 | 2.016 | 1.618 | 1.699 | 1.717 | 1.687 | 1.647 | 1.772 | 1.957 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.021 | 2.051 | 2.116 | 194 | 263 | 448 | 329 | 26 | 71 | 326 | 413 | 683 | 75 |
| Total debt | 2.021 | 2.051 | 2.116 | 194 | 263 | 448 | 329 | 26 | 71 | 326 | 413 | 683 | 75 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2009 | — | — |
FB Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Flemming Brøgger | Audit | 0 companies |