| Revenue | DKK 17K | -86% |
| EBITDA | DKK 17K | -86% |
| Net profit | DKK 4K | -95% |
| Total assets | DKK 220K | -33% |
| Equity | DKK 130K | -42% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 552 | 408 | 339 | 494 | 460 | 160 | 297 | 139 | 325 | 234 | 300 | 204 | 124 | 17 |
| Staff expenses | -420 | -360 | -243 | -261 | -346 | -309 | -329 | -214 | -120 | -65 | -120 | -1 | -0 | -0 |
| EBITDA | 132 | 48 | 111 | 232 | 114 | -148 | -32 | -75 | 205 | 169 | 179 | 201 | 124 | 17 |
| Depreciation & amort. | -45 | -25 | 7 | -37 | -37 | -37 | -37 | -37 | -22 | -25 | -25 | -21 | -10 | -10 |
| EBIT | 87 | 23 | 104 | 195 | 76 | -186 | -69 | -112 | 184 | 144 | 154 | 181 | 113 | 7 |
| Net financials | -5 | -2 | -23 | -14 | -7 | -12 | -5 | -4 | -4 | -2 | -2 | 0 | 0 | 0 |
| Profit before tax | 82 | 20 | 81 | 181 | 69 | -198 | -75 | -116 | 180 | 141 | 152 | 181 | 114 | 7 |
| Tax | -0 | 13 | 24 | 16 | 39 | -42 | -15 | -25 | 43 | 27 | 35 | 47 | 26 | 3 |
| Net profit | 82 | 7 | 57 | 165 | 30 | -155 | -60 | -92 | 137 | 114 | 117 | 134 | 87 | 4 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 306 | 303 | 612 | 875 | 851 | 458 | 421 | 261 | 373 | 397 | 343 | 385 | 326 | 220 |
| Equity | 146 | 153 | 210 | 375 | 405 | 250 | 190 | 99 | 236 | 240 | 245 | 261 | 226 | 130 |
| Long-term debt | 30 | 0 | 222 | 191 | 160 | 128 | 95 | 60 | 25 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 130 | 149 | 181 | 309 | 268 | 80 | 136 | 102 | 112 | 156 | 98 | 120 | 86 | 84 |
| Total debt | 160 | 149 | 402 | 500 | 427 | 208 | 231 | 162 | 137 | 156 | 98 | 120 | 86 | 84 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SC Audit | Audit | 2011 | — | — |
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 |
|---|---|---|
| Søren Cortsen | Audit | 0 companies |