| Revenue | DKK -30K | -112% |
| EBITDA | DKK -114K | -146% |
| Net profit | DKK -120K | +70% |
| Total assets | DKK 3,6M | -2% |
| Equity | DKK 2,6M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.097 | 567 | 865 | 910 | -35 | 520 | 896 | 574 | 1.059 | 848 | 711 | 477 | 247 | -30 |
| Staff expenses | -963 | -545 | -232 | -1.018 | -417 | -0 | -661 | -576 | -730 | -834 | -126 | -300 | -0 | -84 |
| EBITDA | 69 | -98 | 587 | -155 | -452 | 520 | 235 | -1 | 329 | 14 | 585 | 177 | 247 | -114 |
| Depreciation & amort. | -0 | 15 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 69 | -114 | 587 | -155 | -452 | 520 | 235 | -1 | 329 | 14 | 585 | 177 | 247 | -114 |
| Net financials | -67 | 171 | 482 | 164 | 298 | 456 | -207 | 249 | 539 | 2.080 | -1.740 | 813 | -618 | -6 |
| Profit before tax | 2 | 57 | 1.069 | 9 | -154 | 976 | 28 | 248 | 868 | 2.094 | -1.156 | 990 | -372 | -120 |
| Tax | -5 | 7 | 263 | 7 | -29 | 210 | 8 | 56 | 191 | 462 | -127 | 92 | 35 | -0 |
| Net profit | 7 | 50 | 806 | 2 | -125 | 766 | 20 | 192 | 677 | 1.632 | -1.029 | 898 | -407 | -120 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.351 | 1.008 | 1.844 | 1.672 | 1.415 | 2.439 | 2.629 | 2.776 | 4.154 | 5.219 | 4.143 | 4.362 | 3.652 | 3.588 |
| Equity | 349 | 399 | 1.205 | 1.208 | 983 | 1.648 | 1.565 | 1.651 | 2.220 | 3.742 | 2.600 | 3.384 | 2.859 | 2.617 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 158 | 0 | 22 | 158 | 417 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.001 | 602 | 632 | 461 | 432 | 633 | 1.064 | 1.102 | 1.775 | 1.060 | 1.543 | 979 | 793 | 971 |
| Total debt | 1.001 | 602 | 632 | 464 | 432 | 791 | 1.064 | 1.124 | 1.934 | 1.477 | 1.543 | 979 | 793 | 971 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BL Audit | Audit | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Leth Andersen | Audit | 0 companies |