| Revenue | DKK 281K | +20% |
| EBITDA | DKK -413K | +19% |
| Net profit | DKK -397K | +8% |
| Total assets | DKK 2,6M | -13% |
| Equity | DKK 2,6M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 999 | 1.312 | 1.032 | 884 | 761 | 796 | 634 | 681 | 788 | 608 | 713 | 420 | 235 | 281 |
| Staff expenses | -1.004 | -1.031 | -1.081 | -1.014 | -643 | -504 | -514 | -549 | -691 | -406 | -661 | -441 | -742 | -694 |
| EBITDA | -6 | 281 | 2.719 | 2.699 | 118 | 292 | 121 | 133 | 97 | 202 | 52 | -21 | -507 | -413 |
| Depreciation & amort. | -17 | -9 | -0 | -0 | -21 | -14 | -13 | -15 | -13 | -42 | -35 | -14 | -0 | -0 |
| EBIT | -22 | 272 | 2.719 | 2.699 | 96 | 277 | 108 | 118 | 84 | 160 | 18 | -35 | -507 | -413 |
| Net financials | 54 | -5 | 67 | 118 | 27 | -59 | 7 | 26 | 43 | 62 | -5 | 62 | 80 | 18 |
| Profit before tax | 31 | 267 | 3 | -22 | 123 | 219 | 115 | 144 | 128 | 222 | 12 | 28 | -426 | -395 |
| Tax | 10 | 79 | -36 | -5 | 25 | 53 | 23 | 32 | 17 | 59 | 3 | 6 | 3 | 2 |
| Net profit | 21 | 188 | 2.822 | 2.821 | 98 | 166 | 92 | 112 | 111 | 163 | 10 | 22 | -430 | -397 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.897 | 3.069 | 3.095 | 3.098 | 3.154 | 3.306 | 3.289 | 3.271 | 3.394 | 3.442 | 3.480 | 3.477 | 3.038 | 2.640 |
| Equity | 2.832 | 3.020 | 2.987 | 2.970 | 3.068 | 3.234 | 3.226 | 3.238 | 3.248 | 3.412 | 3.421 | 3.443 | 3.013 | 2.616 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 65 | 49 | 106 | 102 | 86 | 68 | 61 | 30 | 141 | 30 | 59 | 34 | 25 | 24 |
| Total debt | 65 | 49 | 108 | 129 | 86 | 68 | 61 | 30 | 141 | 30 | 59 | 34 | 25 | 24 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JC | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2002 | |
| Individual | 50.0% | 50.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Conrad Halling Olesen | Audit | 0 companies |