| Revenue | DKK 938K | -71% |
| EBITDA | DKK 67K | -97% |
| Net profit | DKK 47K | -98% |
| Total assets | DKK 5,4M | -12% |
| Equity | DKK 5,3M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 651 | 649 | 668 | 794 | 849 | 1.104 | 1.256 | 889 | 405 | 1.040 | 2.542 | 3.209 | 938 |
| Staff expenses | -249 | -244 | -198 | -193 | -193 | -218 | -245 | -438 | -246 | -127 | -68 | -735 | -871 |
| EBITDA | 108 | 151 | 245 | 399 | 509 | 743 | 855 | 288 | 21 | 749 | 2.475 | 2.475 | 67 |
| Depreciation & amort. | -15 | -12 | -49 | -23 | -208 | -210 | -208 | -5 | -4 | -3 | -2 | -1 | -0 |
| EBIT | 93 | 140 | 197 | 376 | 301 | 533 | 647 | 283 | 17 | 746 | 2.473 | 2.473 | 67 |
| Net financials | -3 | -4 | -6 | -24 | 0 | -15 | -22 | -18 | -7 | -12 | -21 | -22 | -1 |
| Profit before tax | 90 | 136 | 191 | 351 | 301 | 518 | 626 | 265 | 10 | 734 | 2.451 | 2.451 | 66 |
| Tax | 22 | 34 | 47 | 83 | 67 | 34 | 138 | 35 | 2 | 141 | 561 | 544 | 18 |
| Net profit | 67 | 102 | 144 | 269 | 234 | 484 | 488 | 230 | 8 | 593 | 1.890 | 1.907 | 47 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.080 | 1.117 | 1.032 | 1.123 | 1.689 | 2.223 | 2.550 | 2.194 | 1.473 | 2.070 | 4.570 | 6.163 | 5.424 |
| Equity | 761 | 911 | 820 | 774 | 754 | 1.046 | 1.527 | 1.685 | 1.234 | 1.930 | 3.494 | 5.400 | 5.325 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 320 | 206 | 213 | 349 | 935 | 1.177 | 1.022 | 508 | 238 | 141 | 1.077 | 761 | 99 |
| Total debt | 320 | 206 | 213 | 349 | 935 | 1.177 | 1.022 | 508 | 238 | 141 | 1.077 | 761 | 99 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Unofficial title | Unofficial title | 2025 | — | — |
MS Unofficial title | Unofficial title | 2024 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Marcus Pedersen | Unofficial title | 0 companies |
| Martin Storgaard Schnipper | Unofficial title | 0 companies |