| Revenue | DKK -24K | +77% |
| EBITDA | DKK -64K | -19% |
| Net profit | DKK 28K | +308% |
| Total assets | DKK 2,5M | +1% |
| Equity | DKK 2,5M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 420 | 56 | -11 | -37 | 251 | 442 | 110 | 566 | -44 | -9 | -5 | -13 | -24 |
| Staff expenses | -428 | -435 | -194 | -89 | -115 | -152 | -0 | -0 | -0 | -16 | -40 | -40 | -40 |
| EBITDA | -8 | -379 | -360 | -126 | 136 | 291 | 110 | 533 | -44 | -25 | -45 | -54 | -64 |
| Depreciation & amort. | 79 | -75 | -101 | -60 | -39 | -0 | -15 | -24 | -26 | -26 | -11 | -0 | -0 |
| EBIT | -87 | -454 | -461 | -186 | 96 | 291 | 95 | 509 | -70 | -51 | -56 | -54 | -64 |
| Net financials | 27 | -69 | 80 | -40 | -18 | -111 | -134 | -126 | 34 | 45 | 43 | 44 | 92 |
| Profit before tax | -34 | -307 | -381 | -226 | 78 | 180 | -40 | 384 | -36 | -6 | -13 | -10 | 28 |
| Tax | 13 | 108 | 103 | -0 | 1 | -0 | -43 | 10 | -0 | 13 | 17 | 3 | -0 |
| Net profit | -47 | -414 | -484 | -226 | 77 | 180 | 4 | 374 | -36 | -19 | -29 | -13 | 28 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.395 | 2.935 | 2.943 | 2.291 | 2.624 | 5.261 | 8.559 | 2.715 | 2.542 | 2.520 | 2.503 | 2.492 | 2.516 |
| Equity | 3.315 | 2.852 | 2.319 | 2.043 | 2.070 | 2.198 | 2.202 | 2.521 | 2.485 | 2.466 | 2.436 | 2.423 | 2.451 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.723 | 2.684 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 75 | 83 | 623 | 248 | 554 | 340 | 3.673 | 194 | 57 | 54 | 66 | 70 | 66 |
| Total debt | 75 | 83 | 623 | 248 | 554 | 3.063 | 6.357 | 194 | 57 | 54 | 66 | 70 | 66 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ Audit | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Jørgen Thomsen | Audit | 0 companies |