| Revenue | DKK -274K | -130% |
| EBITDA | DKK -6,7M | -1146% |
| Net profit | DKK -4,2M | -183% |
| Total assets | DKK 46,6M | -12% |
| Equity | DKK 45,7M | -8% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 819 | 823 | 808 | 816 | 882 | 902 | 997 | 1.004 | 922 | 1.022 | 1.013 | 927 | -274 |
| Staff expenses | -368 | -367 | -361 | -360 | -360 | -360 | -360 | -368 | -424 | -425 | -425 | -283 | -0 |
| EBITDA | 395 | -115 | -4 | -8 | 15 | -155 | 53 | 124 | 779 | 1.826 | -33 | 644 | -6.734 |
| Depreciation & amort. | -4 | -7 | -7 | -4 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 391 | -122 | -10 | -12 | 12 | -157 | 53 | 124 | 779 | 1.826 | -33 | 644 | -6.734 |
| Net financials | 3.730 | 4.028 | 3.934 | 4.341 | 1.961 | 1.287 | -4.013 | 7.905 | 9.700 | 7.221 | -4.432 | 5.850 | 1.058 |
| Profit before tax | 4.121 | 4.057 | 3.923 | 4.329 | 1.973 | 1.129 | -3.960 | 8.028 | 10.479 | 9.046 | -4.465 | 6.494 | -5.675 |
| Tax | 1.056 | 819 | 1.006 | 1.081 | 412 | 270 | -813 | 1.856 | 2.321 | 2.012 | -831 | 1.415 | -1.458 |
| Net profit | 3.066 | 3.238 | 2.918 | 3.248 | 1.561 | 859 | -3.147 | 6.172 | 8.158 | 7.035 | -3.634 | 5.079 | -4.217 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 37.439 | 39.635 | 41.053 | 44.462 | 44.657 | 44.897 | 39.810 | 46.918 | 52.921 | 57.115 | 47.833 | 52.822 | 46.647 |
| Equity | 35.415 | 37.152 | 37.170 | 40.418 | 40.479 | 41.338 | 38.190 | 42.637 | 48.141 | 49.975 | 44.841 | 49.920 | 45.703 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.665 | 1.666 | 1.751 | 1.927 | 2.324 | 2.325 | 0 | 0 |
| Short-term debt | 2.025 | 2.084 | 1.007 | 2.403 | 2.516 | 1.895 | 813 | 2.530 | 2.853 | 4.815 | 1.631 | 501 | 944 |
| Total debt | 2.025 | 2.084 | 2.507 | 2.403 | 2.516 | 1.895 | 813 | 2.530 | 2.853 | 4.815 | 1.631 | 501 | 944 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FS Unofficial title | Unofficial title | 2025 | — | — |
ZG Founder | Founder | 2004 | — | — |
JV Audit | Audit | 2004 | — | — |
No data on file.
No shareholder data available.
| Person | Role here | Other companies |
|---|---|---|
| Finn Schwarz | Unofficial title | 0 companies |
| Zeev Grimberg | Founder | 0 companies |
| Jan Vibe-Hastrup | Audit | 0 companies |