| Revenue | DKK 4K | -157% |
| EBITDA | DKK -113K | +23% |
| Net profit | DKK 1,2M | -43% |
| Total assets | DKK 87,6M | +1% |
| Equity | DKK 68,6M | -4% |
| Employees | — | — |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | 155 | 69 | 378 | 1.212 | 349 | 475 | 250 | 325 | 325 | 154 | 154 | -7 | 4 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -109 | -250 | -40 | -307 | -0 | -0 | -0 | -400 | -475 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | — | 47 | -181 | 338 | 905 | 349 | 368 | 145 | -198 | -261 | 61 | 43 | -148 | -113 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | 47 | -181 | 338 | 905 | 349 | 368 | 145 | -198 | -261 | 61 | 43 | -148 | -113 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 945 | 2.194 | -3.198 | 4.507 | 10.415 | 17.257 | 4.697 | 2.031 | 3.445 | 11.374 | 8.485 | 2.340 | 1.390 |
| Profit before tax | — | — | — | — | — | — | — | — | — | 991 | 2.013 | -2.860 | 5.411 | 10.763 | 17.625 | 4.842 | 1.833 | 3.185 | 11.435 | 8.528 | 2.193 | 1.277 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 301 | 24 | 202 | 81 | 43 | -7 | 46 | 25 | 135 | -57 | 94 | 87 |
| Net profit | — | — | — | — | — | — | — | — | — | 991 | 1.712 | -2.884 | 5.209 | 10.682 | 17.582 | 4.849 | 1.787 | 3.160 | 11.300 | 8.584 | 2.099 | 1.190 |
| Item | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.506 | 11.746 | 9.101 | 10.965 | 26.070 | 37.395 | 41.807 | 41.546 | 43.729 | 53.926 | 55.676 | 87.051 | 87.635 |
| Equity | — | — | — | — | — | — | — | — | — | 4.805 | 6.473 | 3.545 | 8.710 | 19.342 | 34.648 | 39.382 | 39.903 | 42.060 | 53.799 | 55.366 | 71.669 | 68.617 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.701 | 5.273 | 5.556 | 2.255 | 6.728 | 2.747 | 2.425 | 1.643 | 1.669 | 127 | 310 | 15.381 | 19.018 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.701 | 5.273 | 5.556 | 2.255 | 6.728 | 2.747 | 2.425 | 1.643 | 1.669 | 127 | 310 | 15.381 | 19.018 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Audit | Audit | 2002 | — | — |
PC Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Beer Møller | Audit | 0 companies |
| Per Christensen | Management | 0 companies |