| Revenue | DKK 111K | -30% |
| EBITDA | DKK 47K | -57% |
| Net profit | DKK 21K | -70% |
| Total assets | DKK 1,2M | -2% |
| Equity | DKK 842K | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 193 | 572 | 496 | 437 | 876 | 584 | 929 | 1.675 | 541 | 942 | 833 | 78 | 159 | 111 |
| Staff expenses | -518 | -397 | -499 | -340 | -424 | -511 | -557 | -529 | -714 | -721 | -625 | -146 | -48 | -63 |
| EBITDA | -309 | 175 | -3 | 97 | 452 | 73 | 372 | 1.146 | -173 | 221 | 207 | -68 | 111 | 47 |
| Depreciation & amort. | 8 | -6 | -4 | -0 | -51 | -51 | -49 | -68 | -75 | -75 | -7 | -0 | -0 | -0 |
| EBIT | -318 | 169 | -8 | 97 | 400 | 22 | 323 | 1.079 | -248 | 146 | 200 | -68 | 111 | 47 |
| Net financials | -48 | -49 | -43 | -20 | -16 | -15 | -15 | -18 | -18 | -19 | -17 | -18 | -21 | -21 |
| Profit before tax | -366 | 120 | -51 | 77 | 384 | 7 | 308 | 1.061 | -266 | 127 | 183 | -86 | 89 | 27 |
| Tax | -90 | 33 | -0 | 24 | 83 | 9 | 71 | 161 | -52 | 28 | 60 | -19 | 20 | 6 |
| Net profit | -275 | 87 | -51 | 54 | 301 | -2 | 237 | 900 | -214 | 99 | 123 | -67 | 69 | 21 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.056 | 1.185 | 1.392 | 1.630 | 1.834 | 1.399 | 1.640 | 2.621 | 2.088 | 1.878 | 1.745 | 1.359 | 1.262 | 1.243 |
| Equity | 233 | 320 | 270 | 323 | 575 | 523 | 707 | 1.553 | 1.229 | 1.215 | 1.225 | 913 | 822 | 842 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 391 | 362 | 326 |
| Short-term debt | 823 | 865 | 1.122 | 1.307 | 1.258 | 875 | 933 | 1.066 | 860 | 663 | 493 | 55 | 78 | 74 |
| Total debt | 823 | 865 | 1.122 | 1.307 | 1.258 | 875 | 933 | 1.066 | 860 | 663 | 493 | 447 | 440 | 400 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EF | Audit | 2001 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Esben Fløjgaard Andersen | Audit | 0 companies |