| Revenue | DKK 508K | -28% |
| EBITDA | DKK 76K | +120% |
| Net profit | DKK 1M | +44% |
| Total assets | DKK 23,2M | +4% |
| Equity | DKK 21,8M | +4% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 543 | 542 | 366 | 442 | 508 | 348 | 120 | 190 | 380 | 268 | 524 | 467 | 704 | 508 |
| Staff expenses | -458 | -609 | -545 | -618 | -597 | -664 | -643 | -637 | -721 | -759 | -512 | -767 | -1.091 | -432 |
| EBITDA | 85 | -67 | -180 | -177 | -89 | -316 | -523 | -447 | -341 | -491 | 12 | -301 | -387 | 76 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -340 | -0 | -0 | -15 | -38 | -38 | -89 | -38 |
| EBIT | 85 | -67 | -180 | -177 | -89 | -316 | -863 | -447 | -341 | -506 | -26 | -339 | -477 | 38 |
| Net financials | 504 | 1.025 | 2.656 | 1.080 | 251 | 1.732 | -202 | 196 | -320 | 3.573 | -339 | 811 | 1.393 | 1.282 |
| Profit before tax | 588 | 958 | 2.477 | 903 | 162 | 1.416 | -1.065 | -251 | -662 | 3.067 | -366 | 472 | 916 | 1.319 |
| Tax | -0 | -0 | 318 | 214 | 54 | 309 | -158 | -129 | -137 | 685 | -70 | 124 | 215 | 312 |
| Net profit | 588 | 958 | 2.158 | 689 | 108 | 1.107 | -907 | -123 | -524 | 2.382 | -295 | 348 | 701 | 1.007 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.532 | 18.400 | 20.154 | 19.258 | 18.872 | 20.167 | 19.939 | 19.549 | 19.006 | 21.844 | 21.259 | 21.591 | 22.355 | 23.158 |
| Equity | 15.464 | 16.374 | 17.933 | 18.622 | 18.681 | 19.737 | 18.778 | 18.603 | 18.024 | 20.351 | 19.999 | 20.290 | 20.873 | 21.758 |
| Long-term debt | 1.835 | 1.785 | 1.799 | 0 | 0 | 0 | 800 | 800 | 800 | 1.000 | 1.060 | 1.096 | 983 | 838 |
| Short-term debt | 232 | 241 | 423 | 636 | 191 | 430 | 361 | 146 | 182 | 493 | 200 | 204 | 499 | 562 |
| Total debt | 2.067 | 2.026 | 2.222 | 636 | 191 | 430 | 1.161 | 946 | 982 | 1.493 | 1.260 | 1.301 | 1.482 | 1.400 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2008 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Tina Juul Knudsen | Chairman | 0 companies |