| Revenue | DKK 388K | -28% |
| EBITDA | DKK 19K | +25% |
| Net profit | DKK 15K | +32% |
| Total assets | DKK 314K | -13% |
| Equity | DKK 210K | +8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4.041 | 2.919 | 2.388 | 1.120 | 685 | 843 | 523 | 276 | 566 | 611 | 609 | 614 | 536 | 388 |
| Staff expenses | -2.350 | -1.167 | -1.114 | -727 | -480 | -567 | -599 | -139 | -566 | -473 | -563 | -585 | -521 | -369 |
| EBITDA | 1.691 | 1.752 | 1.275 | 548 | 205 | 276 | -59 | 137 | -0 | 209 | 46 | 29 | 15 | 19 |
| Depreciation & amort. | -81 | -67 | -69 | 78 | -38 | -54 | 9 | -49 | -49 | 36 | -0 | -0 | -0 | -0 |
| EBIT | 1.610 | 1.685 | 1.205 | 470 | 167 | 222 | -68 | 88 | -50 | 173 | 46 | 29 | 15 | 19 |
| Net financials | 4 | -4 | -3 | -1 | -1 | -2 | -1 | -1 | -3 | -3 | -5 | -2 | -0 | 0 |
| Profit before tax | 1.614 | 1.681 | 1.203 | 470 | 166 | 220 | -68 | 87 | -52 | 170 | 41 | 26 | 15 | 19 |
| Tax | 407 | 423 | 299 | 110 | 35 | 49 | -15 | 19 | -11 | 38 | 9 | 6 | 4 | 4 |
| Net profit | 1.207 | 1.258 | 904 | 360 | 131 | 171 | -54 | 68 | -41 | 132 | 31 | 20 | 11 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.998 | 1.681 | 1.428 | 1.567 | 649 | 768 | 387 | 299 | 583 | 540 | 449 | 329 | 360 | 314 |
| Equity | 1.333 | 1.383 | 1.029 | 485 | 257 | 297 | 73 | 141 | 100 | 232 | 264 | 184 | 195 | 210 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 653 | 281 | 385 | 1.046 | 363 | 435 | 293 | 124 | 460 | 307 | 185 | 145 | 165 | 104 |
| Total debt | 653 | 281 | 385 | 1.046 | 363 | 435 | 293 | 124 | 460 | 307 | 185 | 145 | 165 | 104 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FI Audit | Audit | 2003 | — | — |
CP Management | Management | 2003 | — | — |
PM Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ZZYZX ApS | Company | 50.0% | 50.0% | 2003 |
PARMO ApS | Company | 50.0% | 50.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Israelsen | Audit | 0 companies |
| Carina Parmo Maimann Holmberg | Management | 0 companies |
| Peter Maimann Holmberg | Management | 0 companies |