| Revenue | DKK 156K | -423% |
| EBITDA | DKK 84K | +164% |
| Net profit | DKK 73K | +156% |
| Total assets | DKK 398K | +18% |
| Equity | DKK 354K | +26% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -189 | -5 | 96 | 103 | 147 | 251 | 116 | 63 | 53 | 73 | 140 | -48 | 156 |
| Staff expenses | -4 | -10 | -2 | -18 | -20 | -136 | -89 | -149 | -41 | -66 | -122 | -82 | -72 |
| EBITDA | -193 | -15 | 94 | 85 | 127 | 115 | 28 | -86 | 12 | 7 | 18 | -130 | 84 |
| Depreciation & amort. | -9 | -5 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -202 | -20 | 92 | 85 | 127 | 115 | 28 | -86 | 12 | 7 | 18 | -130 | 84 |
| Net financials | -2 | -4 | -4 | -1 | 1 | -2 | -3 | 0 | -0 | -1 | -1 | -0 | -0 |
| Profit before tax | -204 | -24 | 87 | 83 | 128 | 113 | 24 | -86 | 12 | 6 | 17 | -131 | 84 |
| Tax | -47 | -10 | 31 | 20 | 26 | 25 | 6 | -19 | 3 | 2 | 4 | -0 | 11 |
| Net profit | -157 | -14 | 57 | 63 | 102 | 88 | 18 | -67 | 9 | 4 | 13 | -131 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 176 | 259 | 327 | 422 | 645 | 605 | 510 | 523 | 535 | 474 | 338 | 398 |
| Equity | 139 | 124 | 181 | 245 | 346 | 434 | 453 | 386 | 394 | 398 | 411 | 281 | 354 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 103 | 113 | 109 | 93 | 76 | 211 | 153 | 125 | 129 | 137 | 63 | 57 | 44 |
| Total debt | 103 | 113 | 109 | 93 | 76 | 211 | 153 | 125 | 129 | 137 | 63 | 57 | 44 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 33.3% | 33.3% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jesper Birn | Audit | 0 companies |