| Revenue | DKK 795K | +11% |
| EBITDA | DKK 170K | +19% |
| Net profit | DKK 82K | -11% |
| Total assets | DKK 147K | +8% |
| Equity | DKK -525K | +14% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 56 | 64 | 42 | 2 | 83 | 52 | 79 | 132 | 299 | 325 | 382 | 436 | 719 | 795 |
| Staff expenses | -41 | -0 | -0 | -0 | -66 | -24 | -48 | -298 | -348 | -295 | -454 | -800 | -577 | -625 |
| EBITDA | 14 | 64 | 42 | 2 | 17 | 29 | 31 | -167 | -48 | 30 | -71 | -364 | 143 | 170 |
| Depreciation & amort. | -32 | -0 | -0 | -0 | -0 | -22 | -22 | -22 | -22 | -89 | -11 | -11 | -12 | -23 |
| EBIT | -18 | 64 | 42 | 2 | 17 | 6 | 8 | -189 | -71 | -59 | -82 | -375 | 130 | 147 |
| Net financials | 0 | -28 | -8 | -2 | -1 | -4 | -1 | -2 | -1 | -8 | -8 | -16 | -38 | -64 |
| Profit before tax | -18 | 35 | 33 | 1 | 16 | 2 | 7 | -191 | -72 | -67 | -90 | -392 | 92 | 82 |
| Tax | -4 | 15 | 10 | 0 | 3 | 1 | 2 | -42 | -16 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -13 | 20 | 24 | 0 | 12 | 1 | 6 | -149 | -56 | -67 | -90 | -392 | 92 | 82 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 325 | 230 | 320 | 305 | 322 | 249 | 252 | 272 | 257 | 120 | 100 | 92 | 136 | 147 |
| Equity | 181 | 200 | 149 | 149 | 161 | 162 | 168 | 18 | -38 | -218 | -308 | -700 | -607 | -525 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28 | 51 | 0 | 0 | 0 |
| Short-term debt | 145 | 30 | 171 | 156 | 160 | 87 | 84 | 253 | 294 | 310 | 357 | 792 | 744 | 671 |
| Total debt | 145 | 30 | 171 | 156 | 160 | 87 | 84 | 253 | 294 | 338 | 408 | 792 | 744 | 671 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BE Audit | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Erik Hansen | Audit | 0 companies |