| Revenue | DKK 796K | +60% |
| EBITDA | DKK 786K | +72% |
| Net profit | DKK 589K | +79% |
| Total assets | DKK 7,2M | +5% |
| Equity | DKK 6,4M | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 760 | 846 | 757 | 142 | 222 | 528 | 82 | 586 | -5 | 396 | 490 | 497 | 796 |
| Staff expenses | -364 | -367 | -364 | -751 | -497 | -484 | -528 | -365 | -128 | -45 | -55 | -40 | -10 |
| EBITDA | -1.045 | 157 | -1.031 | -4.284 | -116 | -79 | -446 | 221 | -133 | 351 | 435 | 457 | 786 |
| Depreciation & amort. | -0 | -41 | -81 | 51 | -261 | -171 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -1.045 | 117 | -1.112 | -4.336 | -378 | -250 | -448 | 221 | -133 | 351 | 435 | 457 | 786 |
| Net financials | 2.307 | 870 | 3.485 | 4.367 | -4.061 | -1.348 | 374 | 55 | -3.641 | -1 | -7 | -27 | -25 |
| Profit before tax | 1.262 | 1.087 | 2.373 | 31 | -4.439 | -1.598 | -74 | 276 | -3.774 | 350 | 427 | 430 | 761 |
| Tax | 330 | 224 | 703 | 101 | -969 | 383 | 29 | 86 | -799 | 82 | 99 | 100 | 172 |
| Net profit | 932 | 863 | 1.669 | -70 | -3.470 | -1.981 | -103 | 190 | -2.975 | 268 | 329 | 330 | 589 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.743 | 14.643 | 15.645 | 15.222 | 10.828 | 8.776 | 8.514 | 8.745 | 6.344 | 10.025 | 6.625 | 6.896 | 7.228 |
| Equity | 10.246 | 10.668 | 14.340 | 14.170 | 10.599 | 8.619 | 8.410 | 8.493 | 5.410 | 5.535 | 5.749 | 5.961 | 6.428 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 497 | 3.975 | 1.305 | 1.052 | 229 | 158 | 103 | 253 | 934 | 4.490 | 876 | 936 | 799 |
| Total debt | 497 | 3.975 | 1.305 | 1.052 | 229 | 158 | 103 | 253 | 934 | 4.490 | 876 | 936 | 799 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 2002 | — | — |
| Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |