| Revenue | DKK 430K | +16% |
| EBITDA | DKK 66K | +146% |
| Net profit | DKK 53K | +132% |
| Total assets | DKK 216K | +7% |
| Equity | DKK 151K | +53% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 329 | 364 | 562 | 1.035 | 733 | 938 | 382 | 512 | 582 | 330 | 548 | 814 | 369 | 430 |
| Staff expenses | -388 | -404 | -503 | -504 | -489 | -599 | -593 | -548 | -542 | -495 | -527 | -581 | -513 | -364 |
| EBITDA | -59 | -40 | 59 | 531 | 245 | 339 | -211 | -36 | 41 | -165 | 22 | 233 | -144 | 66 |
| Depreciation & amort. | -4 | -3 | -6 | -8 | -18 | -39 | -36 | -23 | -11 | -23 | -23 | -21 | -0 | -0 |
| EBIT | -63 | -43 | 54 | 523 | 227 | 300 | -247 | -59 | 30 | -188 | -2 | 212 | -144 | 66 |
| Net financials | -0 | -1 | 4 | -9 | -0 | -6 | -3 | -1 | -1 | 89 | -3 | -5 | -71 | -4 |
| Profit before tax | -63 | -44 | 57 | 514 | 226 | 294 | -250 | -60 | 28 | -94 | -5 | 216 | -216 | 62 |
| Tax | -0 | -0 | -39 | 126 | 54 | 68 | -54 | -10 | 7 | -19 | 4 | 51 | -48 | 10 |
| Net profit | -63 | -44 | 96 | 387 | 173 | 227 | -196 | -51 | 21 | -74 | -9 | 165 | -167 | 53 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 95 | 128 | 202 | 700 | 851 | 1.006 | 596 | 559 | 605 | 348 | 273 | 468 | 202 | 216 |
| Equity | 63 | 18 | 115 | 502 | 624 | 800 | 551 | 446 | 413 | 283 | 217 | 325 | 99 | 151 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 33 | 110 | 87 | 198 | 227 | 206 | 45 | 113 | 192 | 65 | 56 | 143 | 103 | 65 |
| Total debt | 33 | 110 | 87 | 198 | 227 | 206 | 45 | 113 | 192 | 65 | 56 | 143 | 103 | 65 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2003 | — | — | |
BL Unofficial title | Unofficial title | 2022 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| City Revision Registrerede Revisorer | Audit | 0 companies |
| Bo Lauritzen | Unofficial title | 0 companies |