| Revenue | DKK -33K | -15% |
| EBITDA | DKK -854K | -51% |
| Net profit | DKK 55K | -98% |
| Total assets | DKK 12,5M | -8% |
| Equity | DKK 12,2M | +0% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 251 | 187 | 941 | 2.010 | 425 | 315 | -70 | 544 | 1.652 | 524 | 2.067 | 3.257 | -40 | -33 |
| Staff expenses | -363 | -230 | -241 | -175 | -0 | -0 | -0 | -269 | -1.076 | -897 | -1.446 | -564 | -526 | -821 |
| EBITDA | -112 | -44 | 701 | 1.835 | 425 | 315 | -70 | 275 | 576 | -373 | 621 | 2.692 | -565 | -854 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -112 | -44 | 701 | 1.835 | 425 | 315 | -70 | 275 | 576 | -373 | 621 | 2.692 | -565 | -854 |
| Net financials | 311 | 234 | 92 | 515 | 42 | -420 | 669 | 187 | 52 | 523 | 179 | 162 | 4.844 | 909 |
| Profit before tax | 221 | 190 | 793 | 2.350 | 468 | -105 | 599 | 462 | 628 | 150 | 800 | 2.854 | 4.278 | 55 |
| Tax | 10 | 8 | 182 | 465 | 104 | -23 | 85 | 87 | 148 | 18 | 164 | 643 | 805 | -0 |
| Net profit | 210 | 182 | 611 | 1.885 | 363 | -82 | 514 | 375 | 480 | 133 | 636 | 2.211 | 3.473 | 55 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.291 | 2.341 | 3.020 | 5.623 | 5.089 | 4.859 | 5.368 | 5.936 | 6.629 | 6.559 | 7.771 | 9.504 | 13.520 | 12.452 |
| Equity | 2.031 | 2.165 | 2.727 | 4.563 | 4.876 | 4.742 | 5.203 | 5.524 | 5.949 | 6.026 | 6.604 | 8.756 | 12.169 | 12.156 |
| Long-term debt | 0 | 0 | 166 | 464 | 70 | 0 | 56 | 87 | 102 | 1 | 100 | 586 | 799 | 0 |
| Short-term debt | 260 | 176 | 126 | 597 | 144 | 117 | 109 | 325 | 578 | 533 | 1.067 | 162 | 553 | 296 |
| Total debt | 260 | 176 | 293 | 1.060 | 214 | 117 | 165 | 412 | 680 | 534 | 1.167 | 748 | 1.351 | 296 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KH Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2000 |
| Person | Role here | Other companies |
|---|---|---|
| Kim Hersland | Audit | 0 companies |