| Revenue | DKK 1,6M | +57% |
| EBITDA | DKK 23K | -81% |
| Net profit | DKK 24K | -56% |
| Total assets | DKK 4,2M | -2% |
| Equity | DKK 2,9M | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.002 | 3.439 | 1.284 | 998 | 1.841 | 2.014 | 1.942 | 5.442 | 3.072 | 1.352 | 1.027 | 1.647 | 1.027 | 1.609 |
| Staff expenses | -2.510 | -3.174 | -1.391 | -893 | -1.757 | -1.670 | -1.814 | -3.098 | -2.565 | -1.252 | -917 | -1.631 | -906 | -1.586 |
| EBITDA | 558 | 266 | -107 | 105 | 84 | 344 | 128 | 2.344 | 507 | 100 | 110 | 16 | 121 | 23 |
| Depreciation & amort. | 33 | -11 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 525 | 254 | -107 | 105 | 84 | 344 | 128 | 2.344 | 507 | 100 | 110 | 16 | 121 | 23 |
| Net financials | -27 | -11 | -4 | -27 | -33 | -52 | 95 | -34 | -40 | -46 | -35 | 57 | -51 | 16 |
| Profit before tax | 499 | 243 | -110 | 78 | 51 | 293 | 222 | 2.310 | 468 | 54 | 76 | 73 | 70 | 40 |
| Tax | 128 | 69 | -16 | 25 | 17 | 71 | 52 | 517 | 109 | -5 | 41 | 19 | 16 | 16 |
| Net profit | 371 | 174 | -94 | 53 | 34 | 222 | 170 | 1.793 | 359 | 59 | 35 | 54 | 54 | 24 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.450 | 2.485 | 1.773 | 1.716 | 2.503 | 3.277 | 3.931 | 6.852 | 6.635 | 5.845 | 4.605 | 3.957 | 4.255 | 4.172 |
| Equity | 1.765 | 1.570 | 1.427 | 1.355 | 1.339 | 1.511 | 1.629 | 3.369 | 3.673 | 3.677 | 3.656 | 2.859 | 2.913 | 2.937 |
| Long-term debt | 0 | 0 | 0 | 6 | 8 | 65 | 51 | 117 | 56 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 685 | 916 | 346 | 355 | 1.155 | 1.702 | 2.250 | 3.366 | 2.864 | 2.131 | 871 | 1.079 | 1.308 | 1.192 |
| Total debt | 685 | 916 | 346 | 360 | 1.164 | 1.766 | 2.302 | 3.484 | 2.920 | 2.131 | 871 | 1.079 | 1.308 | 1.192 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Jacob Ove Kornerup | Chairman | 0 companies |
| Niels Ravn | Board of Directors | 0 companies |
| Julian Højgaard Chabert | Board of Directors | 0 companies |
| Tommy Nielsen | Board of Directors | 0 companies |
| Claus Jørgen Schou | Board of Directors | 0 companies |
| Torben Ludvig Ulrich | Board of Directors | 0 companies |