| Revenue | DKK 201K | +32% |
| EBITDA | DKK 201K | +32% |
| Net profit | DKK 156K | +7% |
| Total assets | DKK 392K | +35% |
| Equity | DKK 274K | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 151 | 679 | 858 | 837 | 727 | 427 | 150 | 51 | 149 | 122 | 123 | 152 | 201 |
| Staff expenses | -202 | -373 | -525 | -374 | -488 | -355 | -327 | -283 | -115 | -0 | -0 | -0 | -0 |
| EBITDA | -51 | 306 | 334 | 464 | 239 | 71 | -97 | -233 | 34 | 122 | 123 | 152 | 201 |
| Depreciation & amort. | 3 | -25 | -31 | -30 | -30 | -107 | 40 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -53 | 281 | 303 | 434 | 209 | -36 | -137 | -233 | 34 | 122 | 123 | 152 | 201 |
| Net financials | 2 | -0 | 0 | -4 | -1 | -4 | -0 | 1 | -1 | -2 | -3 | -0 | 0 |
| Profit before tax | -51 | 281 | 303 | 429 | 208 | -40 | -137 | -231 | 33 | 120 | 121 | 152 | 201 |
| Tax | -13 | 70 | 76 | 100 | 46 | 4 | -7 | -0 | -0 | -0 | -0 | 7 | 44 |
| Net profit | -39 | 210 | 227 | 329 | 162 | -45 | -131 | -231 | 33 | 120 | 121 | 146 | 156 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 449 | 970 | 978 | 1.001 | 1.157 | 878 | 634 | 264 | 318 | 362 | 364 | 289 | 392 |
| Equity | 253 | 464 | 594 | 823 | 884 | 736 | 500 | 161 | 54 | 174 | 194 | 240 | 274 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195 | 496 | 370 | 164 | 259 | 135 | 134 | 104 | 265 | 188 | 169 | 49 | 118 |
| Total debt | 195 | 496 | 370 | 164 | 259 | 135 | 134 | 104 | 265 | 188 | 169 | 49 | 118 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TJ Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Johansen | Audit | 0 companies |