| Revenue | DKK 907K | -31% |
| EBITDA | DKK 347K | -60% |
| Net profit | DKK 187K | -72% |
| Total assets | DKK 2M | +9% |
| Equity | DKK 1,6M | +7% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.677 | 1.384 | 1.197 | 1.291 | 1.357 | 560 | 487 | 423 | 159 | 240 | 527 | 1.022 | 1.306 | 907 |
| Staff expenses | -230 | -219 | -224 | -285 | -520 | -202 | -0 | -220 | -34 | -0 | -0 | -264 | -168 | -0 |
| EBITDA | 520 | 235 | 166 | 256 | 96 | 123 | 246 | -81 | -206 | -51 | 246 | 454 | 868 | 347 |
| Depreciation & amort. | -109 | -97 | -88 | -81 | -15 | -11 | -9 | -6 | -6 | -3 | -3 | -3 | -3 | -0 |
| EBIT | 411 | 138 | 79 | 175 | 81 | 112 | 238 | -87 | -212 | -54 | 243 | 451 | 865 | 347 |
| Net financials | -15 | -4 | -5 | -5 | -6 | 0 | 0 | -2 | -2 | -3 | -3 | -1 | -3 | -3 |
| Profit before tax | 397 | 134 | 83 | 170 | 75 | 112 | 238 | -89 | -215 | -57 | 240 | 450 | 861 | 345 |
| Tax | 3 | 33 | 20 | 40 | 17 | 25 | 52 | -0 | -0 | -0 | -0 | 99 | 190 | 158 |
| Net profit | 394 | 100 | 63 | 130 | 59 | 87 | 185 | -89 | -215 | -57 | 240 | 351 | 672 | 187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 367 | 417 | 299 | 145 | 476 | 484 | 721 | 620 | 557 | 588 | 569 | 966 | 1.799 | 1.958 |
| Equity | 94 | 194 | 257 | 387 | 355 | 443 | 628 | 539 | 325 | 268 | 508 | 859 | 1.531 | 1.645 |
| Long-term debt | 0 | 0 | 33 | 40 | 17 | 25 | 52 | 0 | 0 | 0 | 0 | 99 | 190 | 158 |
| Short-term debt | 273 | 223 | 9 | -282 | 104 | 17 | 41 | 81 | 233 | 321 | 61 | 8 | 79 | 155 |
| Total debt | 273 | 223 | 42 | -242 | 121 | 41 | 93 | 81 | 233 | 321 | 61 | 107 | 268 | 313 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |