| Revenue | DKK -10K | +9% |
| EBITDA | DKK -10K | -9% |
| Net profit | DKK 141K | +8% |
| Total assets | DKK 1,1M | -9% |
| Equity | DKK 413K | +21% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -332 | -503 | 307 | 343 | 284 | 404 | 279 | 330 | 265 | 279 | 392 | 139 | -9 | -10 |
| Staff expenses | -287 | -308 | -312 | -330 | -308 | -310 | -307 | -307 | -260 | -305 | -305 | -51 | -0 | -0 |
| EBITDA | -45 | -195 | -4 | 13 | -24 | 94 | -27 | 23 | 5 | -27 | 74 | 88 | -9 | -10 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -45 | -195 | -4 | 13 | -24 | 94 | -27 | 23 | 5 | -27 | 74 | 88 | -9 | -10 |
| Net financials | -14 | -27 | 22 | 14 | 8 | 6 | 4 | 12 | -1 | 16 | -18 | -1 | 143 | 151 |
| Profit before tax | -43 | -211 | 17 | 27 | -17 | 100 | -23 | 35 | 4 | -11 | 56 | 87 | 134 | 141 |
| Tax | -11 | -53 | 4 | 6 | -4 | 21 | -5 | 7 | 9 | 1 | -0 | 21 | 3 | 0 |
| Net profit | -32 | -158 | 13 | 21 | -13 | 79 | -18 | 28 | -4 | -12 | 56 | 67 | 131 | 141 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 716 | 905 | 0 | 588 | 438 | 518 | 427 | 433 | 394 | 354 | 523 | 1.184 | 1.257 | 1.141 |
| Equity | 569 | 695 | 0 | 485 | 326 | 375 | 327 | 334 | 279 | 268 | 323 | 300 | 342 | 413 |
| Long-term debt | -41 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 676 | 690 | 690 |
| Short-term debt | -106 | -168 | 0 | 103 | 112 | 143 | 101 | 100 | 114 | 86 | 199 | 208 | 225 | 38 |
| Total debt | -147 | -210 | 0 | 103 | 112 | 143 | 101 | 100 | 114 | 86 | 199 | 884 | 915 | 728 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FT Audit | Audit | 2004 | — | — |
MA Management | Management | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Flemming Tost | Audit | 0 companies |
| Michael Ahrenkiel Fischer | Management | 0 companies |