| Revenue | DKK 339K | +6% |
| EBITDA | DKK 104K | -26% |
| Net profit | DKK 65K | -9% |
| Total assets | DKK 501K | +21% |
| Equity | DKK -425K | +13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -596 | -374 | — | — | — | — | 180 | 196 | 219 | 309 | 237 | 101 | 319 | 339 |
| Staff expenses | -546 | -312 | -0 | -0 | -0 | -0 | -232 | -233 | -261 | -309 | -249 | -156 | -179 | -235 |
| EBITDA | -26 | -50 | 0 | 0 | 0 | 0 | -52 | -37 | -43 | -1 | -12 | -55 | 140 | 104 |
| Depreciation & amort. | -12 | -6 | -0 | -0 | -0 | -0 | -11 | -11 | -5 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -38 | -56 | 0 | 0 | 0 | 0 | -63 | -48 | -47 | -1 | -12 | -55 | 140 | 104 |
| Net financials | -45 | -45 | 0 | 0 | 0 | 0 | 76 | 39 | 24 | -10 | 61 | 111 | -68 | -39 |
| Profit before tax | 8 | -11 | 0 | 0 | 0 | 0 | 13 | -8 | -23 | -11 | 50 | 55 | 72 | 65 |
| Tax | -4 | -231 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 12 | 220 | 0 | 0 | 0 | 0 | 13 | -8 | -23 | -11 | 50 | 55 | 72 | 65 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 743 | 492 | 0 | 0 | 0 | 0 | 437 | 440 | 439 | 528 | 505 | 408 | 413 | 501 |
| Equity | 623 | 843 | 0 | 0 | 0 | 0 | -624 | -633 | -656 | -667 | -617 | -562 | -490 | -425 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 723 | 717 | 700 | 680 | 683 | 545 | 532 | 508 |
| Short-term debt | -1.366 | -1.335 | 0 | 0 | 0 | 0 | 339 | 356 | 395 | 515 | 439 | 425 | 371 | 418 |
| Total debt | -1.366 | -1.335 | 0 | 0 | 0 | 0 | 1.062 | 1.073 | 1.095 | 1.195 | 1.122 | 970 | 903 | 926 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 90.0% | 90.0% | 2003 | |
| Individual | 5.0% | 5.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Erik Meldgaard Jensen | Audit | 0 companies |