| Revenue | DKK 210K | -41% |
| EBITDA | DKK -160K | -2327% |
| Net profit | DKK -179K | -295% |
| Total assets | DKK 142K | -59% |
| Equity | DKK 36K | -83% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 739 | -729 | 579 | 152 | 284 | 353 | 343 | 328 | 176 | 223 | 315 | 417 | 353 | 210 |
| Staff expenses | -646 | -545 | -465 | -253 | -166 | -383 | -345 | -330 | -210 | -159 | -158 | -190 | -342 | -370 |
| EBITDA | 93 | -93 | 114 | -101 | 119 | -30 | -1 | -2 | 35 | 64 | 157 | 214 | 7 | -160 |
| Depreciation & amort. | 15 | -46 | -62 | -51 | -54 | -48 | -23 | -9 | -14 | -22 | -33 | -57 | -57 | -57 |
| EBIT | 78 | -139 | 52 | -152 | 65 | -78 | -25 | -11 | 22 | 42 | 124 | 156 | -50 | -218 |
| Net financials | -15 | -13 | -13 | -13 | -13 | -12 | -11 | -15 | -17 | -14 | -15 | -10 | -8 | -11 |
| Profit before tax | 63 | -63 | 39 | -88 | 52 | -91 | -35 | -26 | 5 | 28 | 109 | 147 | -58 | -229 |
| Tax | 18 | 32 | 9 | 39 | 13 | -19 | -7 | -5 | 2 | 7 | 24 | 33 | -13 | -49 |
| Net profit | 46 | -94 | 30 | -127 | 39 | -72 | -28 | -21 | 3 | 21 | 85 | 114 | -45 | -179 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 370 | 541 | 459 | 172 | 234 | 147 | 120 | 181 | 161 | 200 | 273 | 403 | 348 | 142 |
| Equity | 123 | 217 | 247 | 120 | 159 | 87 | 59 | 38 | 41 | 62 | 147 | 261 | 216 | 36 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 247 | -310 | 189 | 52 | 75 | 60 | 60 | 142 | 119 | 138 | 126 | 136 | 132 | 106 |
| Total debt | 247 | -310 | 189 | 52 | 75 | 60 | 60 | 142 | 119 | 138 | 126 | 136 | 132 | 106 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KE Audit | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Emil Jacobsen | Audit | 0 companies |