| Revenue | DKK 355K | -24% |
| EBITDA | DKK -86K | +50% |
| Net profit | DKK -73K | +47% |
| Total assets | DKK 277K | -1% |
| Equity | DKK 16K | -82% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 715 | 507 | 484 | 550 | 734 | 421 | 643 | 693 | 879 | 800 | 796 | 677 | 465 | 355 |
| Staff expenses | -339 | -415 | -370 | -493 | -556 | -532 | -650 | -635 | -616 | -747 | -767 | -619 | -636 | -441 |
| EBITDA | 121 | -13 | 114 | 50 | 177 | -110 | -7 | 58 | 263 | 53 | 29 | 58 | -171 | -86 |
| Depreciation & amort. | -20 | -23 | -23 | -8 | -11 | -6 | -6 | -6 | -6 | -6 | -4 | -0 | -0 | -0 |
| EBIT | 101 | -36 | 91 | 42 | 166 | -116 | -12 | 53 | 257 | 47 | 25 | 58 | -171 | -86 |
| Net financials | -13 | -9 | -11 | -9 | 34 | -6 | -7 | -3 | -1 | -4 | -4 | -5 | -3 | -5 |
| Profit before tax | 88 | -45 | 80 | 33 | 200 | -122 | -19 | 50 | 256 | 43 | 21 | 53 | -174 | -91 |
| Tax | 23 | 1 | 18 | 10 | 38 | -28 | -26 | 21 | 59 | 10 | 7 | 13 | -37 | -19 |
| Net profit | 65 | -46 | 62 | 23 | 162 | -95 | 7 | 29 | 197 | 33 | 14 | 40 | -137 | -73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 346 | 319 | 349 | 322 | 613 | 464 | 380 | 341 | 614 | 594 | 440 | 450 | 280 | 277 |
| Equity | 194 | 80 | 142 | 165 | 327 | 205 | 134 | 163 | 360 | 283 | 186 | 225 | 88 | 16 |
| Long-term debt | 0 | 0 | 0 | 0 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 152 | 239 | 204 | 156 | 249 | 259 | 246 | 179 | 254 | 311 | 254 | 225 | 192 | 261 |
| Total debt | 152 | 239 | 204 | 156 | 286 | 259 | 246 | 179 | 254 | 311 | 254 | 225 | 192 | 261 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Birger Iacobsen | Audit | 0 companies |