| Revenue | DKK 254K | +48% |
| EBITDA | DKK 113K | +347% |
| Net profit | DKK 79K | +334% |
| Total assets | DKK 266K | +53% |
| Equity | DKK 158K | +100% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -392 | — | 377 | — | 370 | 282 | 193 | 300 | 261 | 108 | 337 | 274 | 171 | 254 |
| Staff expenses | -110 | -0 | -120 | -0 | -171 | -182 | -182 | -182 | -108 | -14 | -132 | -145 | -146 | -141 |
| EBITDA | -281 | 0 | 257 | 0 | 199 | 100 | 11 | 118 | 153 | 94 | 205 | 129 | 25 | 113 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -281 | 0 | 257 | 0 | 199 | 100 | 11 | 118 | 153 | 94 | 205 | 129 | 25 | 113 |
| Net financials | -47 | 0 | -23 | 0 | -4 | -24 | -201 | -164 | -67 | -101 | -7 | -7 | -2 | -11 |
| Profit before tax | -234 | 0 | 234 | 0 | 194 | 76 | -190 | -46 | 86 | -6 | 198 | 122 | 23 | 102 |
| Tax | -59 | -0 | 60 | -0 | 43 | 22 | 2 | 25 | 4 | 18 | 27 | 28 | 5 | 23 |
| Net profit | -175 | 0 | 174 | 0 | 151 | 54 | -192 | -71 | 82 | -25 | 172 | 93 | 18 | 79 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 40 | 0 | 41 | 0 | 126 | 142 | 64 | 36 | 36 | 5 | 124 | 215 | 174 | 266 |
| Equity | 773 | 0 | -401 | 0 | -52 | 2 | -191 | -262 | -180 | -204 | -32 | 61 | 79 | 158 |
| Long-term debt | -36 | 0 | 57 | 0 | 30 | 7 | 0 | 0 | 4 | 20 | 37 | 27 | 0 | 0 |
| Short-term debt | -776 | 0 | 384 | 0 | 148 | 133 | 254 | 297 | 211 | 189 | 119 | 127 | 95 | 108 |
| Total debt | -813 | 0 | 442 | 0 | 178 | 140 | 254 | 297 | 215 | 209 | 156 | 154 | 95 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HC | Audit | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Carsten Schmidt | Audit | 0 companies |