| Revenue | DKK 117K | -2% |
| EBITDA | DKK 15K | +189% |
| Net profit | DKK -1K | +97% |
| Total assets | DKK 483K | -19% |
| Equity | DKK 359K | -14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 218 | 189 | 170 | 226 | 181 | 192 | 55 | 79 | 165 | 120 | 117 |
| Staff expenses | -169 | -169 | -179 | -190 | -151 | -136 | -141 | -139 | -143 | -137 | -129 |
| EBITDA | 49 | 21 | -9 | 36 | 29 | 55 | 63 | 180 | 22 | -17 | 15 |
| Depreciation & amort. | -13 | -13 | -13 | -13 | -13 | -13 | -13 | -0 | -8 | -8 | 14 |
| EBIT | 36 | 8 | -21 | 23 | 17 | 43 | 51 | 180 | 13 | -26 | 2 |
| Net financials | -4 | -2 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -3 | -3 |
| Profit before tax | 32 | 6 | -21 | 23 | 16 | 43 | 51 | 180 | 13 | -29 | -1 |
| Tax | 4 | -0 | -0 | 1 | 2 | 9 | 11 | 14 | 3 | 5 | -0 |
| Net profit | 28 | 6 | -21 | 22 | 14 | 34 | 40 | 166 | 10 | -34 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 571 | 623 | 478 | 539 | 538 | 543 | 536 | 685 | 645 | 599 | 483 |
| Equity | 399 | 406 | 384 | 407 | 421 | 455 | 494 | 552 | 507 | 417 | 359 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 172 | 217 | 94 | 132 | 117 | 89 | 42 | 133 | 139 | 182 | 124 |
| Total debt | 172 | 217 | 94 | 132 | 117 | 89 | 42 | 133 | 139 | 182 | 124 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RJ | Audit | 2000 | — | — |
TK Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Regnar Jørgensen Staugaard | Audit | 0 companies |
| Torben Korsager Andersen | Unofficial title | 0 companies |