| Revenue | DKK 1,6M | +19% |
| EBITDA | DKK 760K | +43% |
| Net profit | DKK -2,2M | -186% |
| Total assets | DKK 9,5M | -17% |
| Equity | DKK 6,9M | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.536 | 1.379 | 786 | 1.497 | 1.525 | 1.092 | 1.533 | 1.314 | 2.000 | 1.644 | 939 | 954 | 1.377 | 1.634 |
| Staff expenses | -889 | -747 | -1.088 | -989 | -988 | -1.049 | -1.247 | -1.114 | -855 | -845 | -845 | -845 | -845 | -875 |
| EBITDA | 647 | 631 | -302 | 508 | 537 | 43 | 285 | 200 | 1.145 | 799 | 94 | 109 | 533 | 760 |
| Depreciation & amort. | 4 | 17 | -11 | -6 | -0 | -0 | -61 | -91 | -91 | -91 | -30 | -0 | -0 | -0 |
| EBIT | 642 | 614 | -313 | 502 | 537 | 43 | 225 | 109 | 1.054 | 708 | 64 | 109 | 533 | 760 |
| Net financials | 33 | 146 | 244 | 41 | 165 | -153 | 116 | 121 | 364 | 351 | 662 | 754 | 2.791 | -3.605 |
| Profit before tax | 676 | 760 | -69 | 543 | 702 | -110 | 341 | 230 | 1.418 | 1.059 | 726 | 863 | 3.324 | -2.845 |
| Tax | 123 | 200 | 1 | 143 | 148 | -16 | 74 | 57 | 309 | 221 | 139 | 198 | 737 | -624 |
| Net profit | 552 | 560 | -70 | 399 | 553 | -94 | 267 | 173 | 1.108 | 838 | 586 | 665 | 2.587 | -2.222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.669 | 4.397 | 4.087 | 4.676 | 5.170 | 4.642 | 5.037 | 5.049 | 6.012 | 7.592 | 7.588 | 8.174 | 11.535 | 9.535 |
| Equity | 3.443 | 3.907 | 3.740 | 4.041 | 4.495 | 4.300 | 4.464 | 4.531 | 5.531 | 5.591 | 6.064 | 6.614 | 9.084 | 6.862 |
| Long-term debt | 0 | 0 | 2 | 143 | 123 | 0 | 21 | 33 | 312 | 218 | 97 | 116 | 661 | 0 |
| Short-term debt | 221 | 487 | 343 | 490 | 549 | 342 | 542 | 479 | 168 | 1.783 | 1.427 | 1.430 | 1.778 | 2.673 |
| Total debt | 221 | 487 | 343 | 633 | 672 | 342 | 563 | 512 | 480 | 2.001 | 1.524 | 1.546 | 2.438 | 2.673 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2003 |
| Person | Role here | Other companies |
|---|---|---|
| Per Kronborg Jensen | Audit | 0 companies |