| Revenue | DKK 373K | -17% |
| EBITDA | DKK 50K | -71% |
| Net profit | DKK 1,1M | +35% |
| Total assets | DKK 2,9M | +45% |
| Equity | DKK 2,8M | +51% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 140 | 104 | 0 | 57 | -21 | 270 | 226 | 93 | -24 | -85 | 249 | 476 | 452 | 373 |
| Staff expenses | -107 | -0 | -0 | -0 | -0 | -136 | -0 | -0 | -0 | -0 | -81 | -287 | -281 | -323 |
| EBITDA | 33 | 104 | 0 | 57 | -21 | 9 | 9 | 93 | -24 | -85 | 168 | 189 | 171 | 50 |
| Depreciation & amort. | -26 | -47 | -46 | -18 | -5 | -4 | -0 | -0 | -0 | -0 | -34 | -145 | -0 | -0 |
| EBIT | 7 | 57 | -46 | 39 | -26 | 5 | 9 | 93 | -24 | -85 | 134 | 43 | 171 | 50 |
| Net financials | -19 | -21 | -15 | -11 | -10 | -6 | -7 | 0 | 553 | 97 | 297 | 398 | 663 | 1.035 |
| Profit before tax | -12 | 37 | -36 | 28 | -23 | -1 | 3 | 93 | 528 | 12 | 432 | 442 | 835 | 1.085 |
| Tax | -2 | 9 | 12 | 8 | 7 | 0 | 1 | 24 | -4 | -18 | 30 | 12 | 43 | 20 |
| Net profit | -10 | 27 | -49 | 20 | -30 | -2 | 1 | 70 | 532 | 30 | 402 | 430 | 791 | 1.065 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 809 | 820 | 632 | 528 | 535 | 513 | 188 | 241 | 669 | 586 | 920 | 1.300 | 1.980 | 2.876 |
| Equity | 154 | 181 | 132 | 153 | 123 | 121 | 123 | 192 | 659 | 579 | 867 | 1.182 | 1.856 | 2.799 |
| Long-term debt | 0 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 19 |
| Short-term debt | 672 | 635 | 188 | 112 | 113 | 392 | 65 | 49 | 10 | 7 | 45 | 117 | 81 | 58 |
| Total debt | 672 | 635 | 500 | 375 | 412 | 392 | 65 | 49 | 10 | 7 | 45 | 117 | 124 | 77 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IM Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Inge Marie Glaring | Audit | 0 companies |