| Revenue | DKK 1,2M | -3% |
| EBITDA | DKK 33K | -57% |
| Net profit | DKK 14K | -69% |
| Total assets | DKK 1,4M | -3% |
| Equity | DKK 807K | +2% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 605 | 499 | 452 | 406 | 378 | 496 | 567 | 448 | 451 | 1.220 | 1.339 | 979 | 1.191 | 1.153 |
| Staff expenses | -587 | -447 | -397 | -412 | -383 | -484 | -470 | -483 | -450 | -720 | -1.116 | -800 | -1.096 | -1.120 |
| EBITDA | 18 | 53 | 55 | -6 | -5 | 13 | 97 | -35 | 1 | 500 | 224 | 100 | 76 | 33 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -5 | -9 | -9 | -9 | -9 |
| EBIT | 18 | 53 | 55 | -6 | -5 | 13 | 97 | -35 | 1 | 495 | 215 | 91 | 67 | 24 |
| Net financials | -19 | -20 | -16 | -13 | -13 | -13 | -6 | -5 | -4 | -15 | -19 | -19 | -9 | -6 |
| Profit before tax | -1 | 33 | 39 | -19 | -18 | 0 | 91 | -40 | -3 | 480 | 196 | 73 | 58 | 18 |
| Tax | 2 | 10 | 12 | -3 | -3 | 1 | 21 | -7 | 0 | 107 | 44 | 17 | 13 | 4 |
| Net profit | -3 | 23 | 27 | -16 | -15 | -1 | 71 | -32 | -3 | 373 | 152 | 56 | 45 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 646 | 636 | 516 | 534 | 573 | 573 | 663 | 622 | 604 | 1.361 | 1.637 | 1.447 | 1.399 | 1.357 |
| Equity | 142 | 165 | 192 | 176 | 134 | 133 | 204 | 171 | 168 | 541 | 693 | 749 | 794 | 807 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92 | 46 | 19 | 4 | 6 |
| Short-term debt | 504 | 471 | 325 | 358 | 439 | 440 | 459 | 451 | 436 | 720 | 892 | 675 | 599 | 542 |
| Total debt | 504 | 471 | 325 | 358 | 439 | 440 | 459 | 451 | 436 | 812 | 938 | 694 | 602 | 549 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HH Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2000 | |
| Individual | 50.0% | 50.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Holger Hviid | Audit | 0 companies |