| Revenue | DKK 853K | -17% |
| EBITDA | DKK 255K | -52% |
| Net profit | DKK -435 | -100% |
| Total assets | DKK 2,8M | -16% |
| Equity | DKK 2,3M | -15% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 741 | 711 | 776 | 636 | 662 | 324 | 378 | 489 | 586 | 688 | 1.064 | 483 | 1.023 | 853 |
| Staff expenses | -438 | -463 | -0 | -575 | -517 | -0 | -0 | -482 | -383 | -508 | -808 | -381 | -490 | -598 |
| EBITDA | 646 | 604 | 135 | 575 | 517 | 324 | 378 | 8 | 198 | 180 | 255 | 102 | 533 | 255 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -44 | -57 | -47 | -29 | -6 | -20 | -88 | -88 |
| EBIT | 646 | 604 | 135 | 575 | 517 | 324 | 334 | -49 | 152 | 152 | 249 | 82 | 445 | 167 |
| Net financials | 0 | 0 | 0 | 0 | -0 | 11 | -9 | 44 | -11 | 62 | 11 | 0 | 38 | -142 |
| Profit before tax | 95 | 107 | 135 | 61 | 144 | 335 | 325 | -4 | 141 | 213 | 260 | 82 | 483 | 25 |
| Tax | -0 | 30 | 36 | 16 | 37 | 76 | 75 | 7 | 42 | 52 | 56 | 23 | 129 | 26 |
| Net profit | 95 | 78 | 99 | 45 | 108 | 259 | 250 | -11 | 99 | 161 | 204 | 59 | 354 | -0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.017 | 1.985 | 2.085 | 2.136 | 2.728 | 3.154 | 3.032 | 2.832 | 3.334 | 3.365 | 3.546 | 3.230 | 3.285 | 2.757 |
| Equity | 1.719 | 1.697 | 1.696 | 1.641 | 2.099 | 2.558 | 2.509 | 2.349 | 2.337 | 2.386 | 2.476 | 2.417 | 2.709 | 2.308 |
| Long-term debt | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 298 | 288 | 0 | 496 | 630 | 597 | 522 | 483 | 996 | 979 | 1.071 | 813 | 575 | 449 |
| Total debt | 298 | 288 | 389 | 496 | 630 | 597 | 522 | 483 | 996 | 979 | 1.071 | 813 | 575 | 449 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Frank Bergmann Hansen | Audit | 0 companies |
| Lisbeth Gøth | Board of Directors | 0 companies |