| Revenue | DKK 1,3M | +62% |
| EBITDA | DKK 459K | +170% |
| Net profit | DKK 359K | +179% |
| Total assets | DKK 1M | +68% |
| Equity | DKK 611K | +52% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.575 | 1.593 | 967 | 1.430 | 896 | 1.369 | 1.211 | 1.267 | 1.733 | 789 | 1.152 | 1.145 | 803 | 1.303 |
| Staff expenses | -1.470 | -1.557 | -1.201 | -1.276 | -1.340 | -1.045 | -1.163 | -1.249 | -1.060 | -1.104 | -1.126 | -892 | -634 | -844 |
| EBITDA | 105 | 36 | -247 | 154 | -444 | 325 | 48 | 18 | 672 | -315 | 26 | 253 | 170 | 459 |
| Depreciation & amort. | -24 | -25 | -22 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 81 | 11 | -268 | 154 | -444 | 325 | 48 | 18 | 672 | -315 | 26 | 253 | 170 | 459 |
| Net financials | -9 | -14 | -17 | -20 | -7 | 13 | -6 | -5 | -22 | -12 | -4 | -2 | -3 | 1 |
| Profit before tax | 72 | -3 | -285 | 134 | -451 | 338 | 42 | 14 | 651 | -327 | 22 | 251 | 167 | 460 |
| Tax | 19 | -0 | 8 | -0 | -144 | 79 | 12 | 4 | 143 | -71 | 12 | 58 | 38 | 101 |
| Net profit | 54 | -3 | -294 | 134 | -307 | 258 | 30 | 10 | 507 | -256 | 10 | 193 | 129 | 359 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 965 | 814 | 607 | 681 | 464 | 459 | 501 | 736 | 1.609 | 457 | 557 | 637 | 622 | 1.045 |
| Equity | 296 | 196 | -97 | 37 | -271 | -13 | 17 | 27 | 534 | 221 | 231 | 424 | 403 | 611 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 262 | 398 | 101 | 0 | 0 | 0 | 29 | 101 |
| Short-term debt | 669 | 617 | 705 | 644 | 736 | 472 | 222 | 312 | 974 | 236 | 325 | 213 | 190 | 332 |
| Total debt | 669 | 617 | 705 | 644 | 736 | 472 | 484 | 710 | 1.075 | 236 | 325 | 213 | 219 | 434 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ST Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Svend-Ole True | Audit | 0 companies |