| Revenue | DKK -116K | +1% |
| EBITDA | DKK -462K | -10% |
| Net profit | DKK -1M | -115% |
| Total assets | DKK 30M | -8% |
| Equity | DKK 29,9M | -6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 994 | 1.098 | 909 | 1.105 | 844 | 503 | 333 | 244 | 69 | -9 | -83 | -93 | -115 | -116 |
| Staff expenses | -487 | -1.266 | -880 | -744 | -675 | -498 | -427 | -380 | -191 | -261 | -307 | -306 | -306 | -346 |
| EBITDA | 508 | -168 | 29 | 361 | 170 | 5 | -94 | -641 | -122 | -270 | -390 | -399 | -421 | -462 |
| Depreciation & amort. | -27 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 481 | -177 | 29 | 361 | 170 | 5 | -94 | -641 | -122 | -270 | -390 | -399 | -421 | -462 |
| Net financials | 1.021 | 1.089 | 2.943 | 3.109 | 1.178 | 1.772 | 1.264 | 1.750 | 1.267 | 6.200 | -4.331 | 3.457 | 8.572 | -569 |
| Profit before tax | 1.502 | 912 | 2.973 | 3.470 | 1.348 | 1.777 | 1.169 | 1.108 | 1.146 | 5.930 | -4.721 | 3.058 | 8.150 | -1.031 |
| Tax | 326 | 155 | 612 | 607 | 110 | 224 | 94 | 190 | 223 | 1.190 | -1.215 | 552 | 1.463 | -0 |
| Net profit | 1.176 | 757 | 2.360 | 2.864 | 1.238 | 1.553 | 1.075 | 918 | 922 | 4.740 | -3.506 | 2.506 | 6.687 | -1.031 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.327 | 14.103 | 15.842 | 17.866 | 18.591 | 19.234 | 20.032 | 20.949 | 21.900 | 27.522 | 23.583 | 25.239 | 32.455 | 30.004 |
| Equity | 12.933 | 13.691 | 15.040 | 17.154 | 18.291 | 18.894 | 19.866 | 20.731 | 21.599 | 26.284 | 22.721 | 25.170 | 31.798 | 29.932 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 394 | 413 | 802 | 712 | 300 | 339 | 166 | 218 | 301 | 1.237 | 861 | 69 | 657 | 72 |
| Total debt | 394 | 413 | 802 | 712 | 300 | 339 | 166 | 218 | 301 | 1.237 | 861 | 69 | 657 | 72 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Unna Gry Methling Scherer | Board of Directors | 0 companies |