| Revenue | DKK 1,8M | +177% |
| EBITDA | DKK 323K | +304% |
| Net profit | DKK 31K | +221% |
| Total assets | DKK 1,6M | +19% |
| Equity | DKK 663K | +5% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | -54 | — | -14 | -20 | -21 | 864 | 1.327 | 658 | 300 | 1.679 | 837 | 645 | 1.788 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -395 | -711 | -551 | -633 | -652 | -848 | -565 | -1.465 |
| EBITDA | -10 | -43 | 0 | -14 | -20 | -21 | 469 | 616 | 107 | -333 | 1.027 | -11 | 80 | 323 |
| Depreciation & amort. | -5 | -5 | -0 | -0 | -0 | -0 | -59 | -86 | -73 | -123 | -161 | -130 | -103 | -263 |
| EBIT | -16 | -49 | 0 | -14 | -20 | -21 | 410 | 531 | 34 | -456 | 866 | -141 | -23 | 60 |
| Net financials | -5 | -1 | 0 | -2 | -1 | -101 | -16 | -7 | -8 | -21 | -10 | -15 | -5 | -13 |
| Profit before tax | -11 | -48 | 0 | -17 | -21 | -122 | 394 | 524 | 26 | -477 | 856 | -157 | -28 | 47 |
| Tax | -3 | -17 | -0 | -5 | -5 | -6 | 95 | 121 | 9 | -103 | 190 | -31 | -3 | 16 |
| Net profit | -8 | -31 | 0 | -11 | -17 | -116 | 300 | 403 | 17 | -374 | 665 | -126 | -25 | 31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 12 | 13 | 0 | 118 | 134 | 99 | 847 | 1.114 | 961 | 965 | 1.439 | 1.225 | 1.385 | 1.648 |
| Equity | 57 | 27 | 0 | 11 | -6 | -122 | 178 | 580 | 597 | 223 | 889 | 658 | 633 | 663 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 57 | 124 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -69 | -39 | 0 | 107 | 140 | 221 | 597 | 398 | 342 | 742 | 539 | 567 | 752 | 985 |
| Total debt | -69 | -39 | 0 | 107 | 140 | 221 | 654 | 522 | 342 | 742 | 539 | 567 | 752 | 985 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KR Audit | Audit | 2001 | — | — |
PA Management | Management | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Karsten Rasmussen | Audit | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |