| Revenue | DKK 216K | -47% |
| EBITDA | DKK -232K | -171% |
| Net profit | DKK 99K | +131% |
| Total assets | DKK 2M | +19% |
| Equity | DKK 1,5M | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 987 | 712 | 420 | 558 | 692 | 567 | 213 | 197 | 408 | 462 | 999 | 509 | 405 | 216 |
| Staff expenses | -625 | -666 | -531 | -667 | -567 | -562 | -372 | -50 | -305 | -354 | -424 | -444 | -490 | -448 |
| EBITDA | 73 | 90 | -75 | -109 | 125 | 5 | -159 | 129 | 92 | 92 | 547 | -21 | -86 | -232 |
| Depreciation & amort. | -79 | -76 | -67 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 13 | -142 | -109 | 125 | 5 | -159 | 129 | 92 | 92 | 547 | -21 | -86 | -232 |
| Net financials | 28 | 121 | 64 | 286 | 37 | 97 | -179 | 72 | 659 | -176 | -221 | 393 | -321 | 359 |
| Profit before tax | 22 | 135 | -78 | 177 | 162 | 102 | -243 | 201 | 751 | -84 | 327 | 372 | -407 | 128 |
| Tax | -0 | 22 | 18 | 40 | 36 | 23 | 48 | 18 | 166 | -12 | 72 | 86 | -89 | 29 |
| Net profit | 22 | 113 | -96 | 136 | 126 | 79 | -291 | 183 | 585 | -72 | 254 | 286 | -317 | 99 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.016 | 1.267 | 956 | 985 | 1.103 | 1.051 | 778 | 839 | 1.716 | 1.406 | 1.786 | 2.032 | 1.645 | 1.956 |
| Equity | 789 | 911 | 815 | 851 | 877 | 853 | 456 | 640 | 1.224 | 1.152 | 1.407 | 1.692 | 1.375 | 1.474 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 227 | 357 | 141 | 134 | 226 | 198 | 321 | 199 | 492 | 253 | 379 | 340 | 270 | 482 |
| Total debt | 227 | 357 | 141 | 134 | 226 | 198 | 321 | 199 | 492 | 253 | 379 | 340 | 270 | 482 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SR Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| SPT Revision | Audit | 0 companies |