| Revenue | DKK -12K | +34% |
| EBITDA | DKK -12K | -34% |
| Net profit | DKK -11K | -345% |
| Total assets | DKK 446K | -25% |
| Equity | DKK 441K | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.537 | 1.491 | 1.414 | 1.593 | 1.716 | 1.668 | 1.662 | 1.699 | 1.755 | 1.838 | 1.781 | 490 | -9 | -12 |
| Staff expenses | -1.339 | -1.318 | -1.346 | -1.445 | -1.557 | -1.552 | -1.531 | -1.547 | -1.640 | -1.621 | -1.163 | -6 | -0 | -0 |
| EBITDA | 198 | 173 | 68 | 148 | 159 | 115 | 131 | 152 | 114 | 217 | 618 | 496 | -9 | -12 |
| Depreciation & amort. | 5 | -5 | -5 | -5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 193 | 167 | 63 | 142 | 154 | 115 | 131 | 152 | 114 | 217 | 618 | 496 | -9 | -12 |
| Net financials | 2 | 4 | 1 | 2 | -0 | 0 | -1 | -0 | 1 | -6 | -8 | 4 | 7 | 1 |
| Profit before tax | 195 | 171 | 64 | 145 | 153 | 116 | 130 | 151 | 115 | 211 | 611 | 500 | -2 | -11 |
| Tax | 48 | 42 | 14 | 34 | 34 | 26 | 29 | 34 | 15 | 51 | 141 | 110 | -0 | -0 |
| Net profit | 147 | 129 | 50 | 111 | 120 | 90 | 100 | 118 | 100 | 160 | 470 | 390 | -2 | -11 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 704 | 676 | 699 | 748 | 793 | 789 | 784 | 859 | 1.087 | 1.017 | 674 | 1.058 | 592 | 446 |
| Equity | 384 | 388 | 339 | 349 | 369 | 355 | 350 | 360 | 350 | 397 | 667 | 938 | 586 | 441 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 107 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 287 | 360 | 399 | 424 | 434 | 434 | 466 | 630 | 620 | 7 | 119 | 6 | 6 |
| Total debt | 320 | 287 | 360 | 399 | 424 | 434 | 434 | 499 | 737 | 620 | 7 | 119 | 6 | 6 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PE Audit | Audit | 2001 | — | — |
PA Management | Management | 2000 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Ertved | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |