| Revenue | DKK 1,1M | -1% |
| EBITDA | DKK 92K | +148% |
| Net profit | DKK 61K | +141% |
| Total assets | DKK 336K | -18% |
| Equity | DKK 152K | +68% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 513 | 192 | 57 | 83 | 272 | 528 | 718 | 849 | 593 | 767 | 1.074 | 1.487 | 1.137 | 1.127 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -682 | -649 | -588 | -641 | -925 | -1.065 | -1.328 | -1.035 |
| EBITDA | 339 | 102 | 4 | 44 | 141 | 421 | 35 | 201 | 5 | 126 | 149 | 422 | -191 | 92 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 339 | 102 | 4 | 44 | 141 | 421 | 35 | 201 | 5 | 126 | 149 | 422 | -191 | 92 |
| Net financials | -26 | -4 | 0 | -10 | -25 | 3 | -1 | -3 | 16 | -2 | -7 | -5 | 2 | -11 |
| Profit before tax | 313 | 99 | 5 | 33 | 115 | 424 | 34 | 197 | 21 | 124 | 142 | 418 | -189 | 81 |
| Tax | 78 | 24 | 1 | 7 | 25 | 94 | 8 | 43 | 5 | 27 | 31 | 92 | -42 | 19 |
| Net profit | 235 | 75 | 3 | 26 | 90 | 330 | 27 | 154 | 16 | 96 | 111 | 325 | -148 | 61 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.132 | 696 | 521 | 736 | 1.034 | 849 | 437 | 521 | 649 | 298 | 399 | 825 | 410 | 336 |
| Equity | 126 | 150 | 154 | 180 | 269 | 550 | 152 | 306 | 162 | 52 | 163 | 488 | 91 | 152 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 976 | 519 | 367 | 541 | 747 | 299 | 285 | 215 | 487 | 245 | 236 | 336 | 319 | 184 |
| Total debt | 976 | 519 | 367 | 541 | 747 | 299 | 285 | 215 | 487 | 245 | 236 | 336 | 319 | 184 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
DN Management | Management | 2021 | — | — |
KB Audit | Audit | 2000 | — | — |
SS Management | Management | 2000 | — | — |
PK Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Dorthe Nørregaard | Management | 0 companies |
| Karl-Alfred Brylle | Audit | 0 companies |
| Susanne Schifter Thorsen | Management | 0 companies |
| Peter Korsgaard Gøbel | Management | 0 companies |