| Revenue | DKK 272K | +0% |
| EBITDA | DKK 18K | +158% |
| Net profit | DKK 14K | +159% |
| Total assets | DKK 186K | -19% |
| Equity | DKK 135K | +11% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1 | 345 | 544 | 304 | 385 | 353 | 331 | 275 | 251 | 487 | 330 | 350 | 272 | 272 |
| Staff expenses | -98 | -225 | -347 | -217 | -286 | -340 | -256 | -243 | -200 | -337 | -325 | -350 | -302 | -255 |
| EBITDA | -97 | 120 | 196 | 87 | 99 | 24 | 75 | 32 | 51 | 150 | 5 | 0 | -31 | 18 |
| Depreciation & amort. | -50 | -50 | -50 | -28 | -15 | 6 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -147 | 70 | 146 | 59 | 84 | 19 | 75 | 32 | 51 | 150 | 5 | 0 | -31 | 18 |
| Net financials | 1 | -0 | -1 | -1 | -1 | -4 | -14 | -3 | -3 | -1 | -0 | 0 | 1 | 0 |
| Profit before tax | -146 | 70 | 146 | 59 | 83 | 15 | 62 | 30 | 48 | 149 | 5 | 0 | -30 | 18 |
| Tax | -37 | 18 | 36 | 15 | 19 | 4 | 13 | 6 | 11 | 34 | 1 | -0 | -6 | 4 |
| Net profit | -109 | 52 | 109 | 44 | 65 | 11 | 48 | 23 | 37 | 115 | 4 | 0 | -24 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 340 | 531 | 650 | 686 | 649 | 538 | 576 | 455 | 375 | 471 | 270 | 221 | 230 | 186 |
| Equity | 289 | 340 | 450 | 493 | 508 | 418 | 417 | 332 | 259 | 314 | 204 | 144 | 121 | 135 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 51 | 190 | 200 | 193 | 141 | 119 | 159 | 123 | 116 | 156 | 66 | 76 | 109 | 51 |
| Total debt | 51 | 190 | 200 | 193 | 141 | 119 | 159 | 123 | 116 | 156 | 66 | 76 | 109 | 51 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Lasse Hougaard Larsen | Audit | 0 companies |