| Revenue | DKK 116K | -47% |
| EBITDA | DKK -206K | -54% |
| Net profit | DKK -254K | -820% |
| Total assets | DKK 1,9M | -5% |
| Equity | DKK 1,1M | -25% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 471 | -196 | 409 | 678 | 334 | 410 | 512 | 402 | 319 | 624 | 299 | 250 | 219 | 116 |
| Staff expenses | -440 | -212 | -477 | -535 | -454 | -626 | -437 | -412 | -462 | -444 | -364 | -202 | -354 | -322 |
| EBITDA | -47 | 60 | -69 | 143 | -121 | -216 | 75 | -23 | -144 | 180 | -65 | 48 | -134 | -206 |
| Depreciation & amort. | -18 | -22 | -19 | -0 | -0 | -6 | -6 | -7 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -65 | 38 | -88 | 143 | -121 | -221 | 69 | -30 | -144 | 180 | -65 | 48 | -134 | -206 |
| Net financials | 2 | 0 | 2 | -3 | -1 | 0 | -0 | -0 | -9 | 2 | -96 | 110 | 174 | 12 |
| Profit before tax | -63 | 38 | -69 | 139 | -121 | -221 | 69 | -30 | -153 | 182 | -160 | 158 | 40 | -194 |
| Tax | -12 | 9 | 8 | 37 | -26 | 56 | 9 | -2 | -17 | 20 | -18 | 17 | 4 | 60 |
| Net profit | -51 | 29 | -77 | 103 | -96 | -277 | 60 | -28 | -136 | 162 | -143 | 141 | 35 | -254 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.534 | 3.504 | 3.438 | 3.450 | 3.185 | 2.909 | 2.875 | 2.787 | 1.950 | 2.130 | 1.949 | 1.963 | 2.046 | 1.934 |
| Equity | 2.936 | 2.811 | 2.734 | 2.738 | 2.543 | 2.165 | 2.121 | 1.987 | 1.743 | 1.795 | 1.539 | 1.565 | 1.483 | 1.107 |
| Long-term debt | 639 | -628 | 608 | 587 | 566 | 544 | 522 | 500 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 83 | -64 | 96 | 125 | 77 | 201 | 232 | 300 | 207 | 335 | 410 | 397 | 563 | 827 |
| Total debt | 722 | -693 | 704 | 712 | 643 | 744 | 754 | 800 | 207 | 335 | 410 | 397 | 563 | 827 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |