| Revenue | DKK 965K | -10% |
| EBITDA | DKK 44K | -52% |
| Net profit | DKK 376 | -99% |
| Total assets | DKK 1,6M | -11% |
| Equity | DKK 1,3M | -5% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 203 | 360 | 314 | 587 | 454 | 409 | 1.010 | 1.069 | 1.167 | 1.287 | 1.278 | 1.340 | 1.076 | 965 |
| Staff expenses | -0 | -391 | -362 | -377 | -388 | -423 | -654 | -773 | -772 | -827 | -1.004 | -1.028 | -983 | -920 |
| EBITDA | 143 | -54 | -68 | 181 | 45 | -13 | 356 | 296 | 395 | 460 | 273 | 311 | 93 | 44 |
| Depreciation & amort. | -0 | 49 | 51 | 41 | -22 | -37 | -42 | -46 | -47 | -70 | -34 | -46 | -42 | -41 |
| EBIT | 143 | -103 | -119 | 140 | 23 | -50 | 314 | 250 | 348 | 390 | 240 | 265 | 51 | 3 |
| Net financials | -28 | -19 | -17 | -20 | -20 | -24 | -22 | -24 | -15 | -16 | -9 | -5 | -2 | -2 |
| Profit before tax | 116 | -122 | -137 | 119 | 3 | -74 | 291 | 226 | 332 | 374 | 231 | 259 | 49 | 2 |
| Tax | 33 | -29 | -29 | 27 | 1 | -14 | 63 | 50 | 73 | 83 | 52 | 58 | 11 | 1 |
| Net profit | 83 | -93 | -107 | 92 | 1 | -60 | 229 | 175 | 259 | 291 | 180 | 202 | 37 | 0 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.267 | 873 | 632 | 767 | 851 | 870 | 980 | 1.662 | 1.625 | 1.746 | 1.905 | 1.944 | 1.843 | 1.641 |
| Equity | 246 | 153 | 46 | 138 | 140 | 80 | 309 | 431 | 690 | 981 | 1.161 | 1.363 | 1.341 | 1.281 |
| Long-term debt | 25 | 0 | 0 | 0 | 0 | 0 | 5 | 50 | 77 | 76 | 29 | 37 | 0 | 0 |
| Short-term debt | 989 | 720 | 586 | 629 | 712 | 789 | 642 | 1.156 | 837 | 665 | 680 | 506 | 460 | 319 |
| Total debt | 1.015 | 720 | 586 | 629 | -712 | 789 | 648 | 1.206 | 914 | 741 | 709 | 543 | 460 | 319 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PH Audit | Audit | 2003 | — | — |
JE Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Henrik Hansen | Audit | 0 companies |
| Jørgen Einer-Jensen Brammer | Management | 0 companies |