| Revenue | DKK 9K | -176% |
| EBITDA | DKK -86K | +62% |
| Net profit | DKK 246K | +137% |
| Total assets | DKK 3,4M | +3% |
| Equity | DKK 3M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.091 | 1.092 | 827 | 1.089 | 1.482 | 870 | 485 | 7 | 208 | 99 | 132 | -12 | 9 |
| Staff expenses | -740 | -838 | -837 | -870 | -1.205 | -812 | -525 | -215 | -191 | -560 | -83 | -213 | -95 |
| EBITDA | 351 | 255 | -10 | 219 | 277 | 57 | -41 | -208 | 17 | -461 | 49 | -225 | -86 |
| Depreciation & amort. | -0 | -0 | -19 | -24 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 351 | 255 | -28 | 195 | 277 | 57 | -41 | -208 | 17 | -461 | 49 | -225 | -86 |
| Net financials | 140 | 129 | 255 | 132 | 183 | 154 | -118 | 445 | 23 | 499 | -389 | 329 | 337 |
| Profit before tax | 490 | 384 | 226 | 327 | 459 | 211 | -159 | 237 | 40 | 38 | -340 | 104 | 251 |
| Tax | 127 | 95 | 45 | 70 | 91 | 33 | -0 | 3 | 11 | 9 | -0 | -0 | 4 |
| Net profit | 363 | 289 | 181 | 257 | 368 | 179 | -159 | 234 | 29 | 29 | -340 | 104 | 246 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.895 | 3.070 | 3.206 | 3.404 | 3.757 | 3.852 | 3.454 | 3.558 | 3.464 | 3.734 | 3.257 | 3.315 | 3.405 |
| Equity | 2.690 | 2.884 | 2.966 | 3.143 | 3.440 | 3.551 | 3.298 | 3.440 | 3.374 | 3.305 | 2.870 | 2.876 | 3.023 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 206 | 187 | 234 | 261 | 317 | 302 | 155 | 117 | 90 | 429 | 387 | 439 | 382 |
| Total debt | 206 | 187 | 234 | 261 | 317 | 302 | 155 | 117 | 90 | 429 | 387 | 439 | 382 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
2R Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| 2R Revision | Audit | 0 companies |