| Revenue | DKK 964K | -3% |
| EBITDA | DKK -10K | -104% |
| Net profit | DKK -50K | -126% |
| Total assets | DKK 1,8M | +0% |
| Equity | DKK 1,3M | -12% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.702 | 2.048 | 1.687 | 1.357 | 606 | 1.207 | 1.845 | 880 | 3.161 | 2.504 | 1.827 | 537 | 990 | 964 |
| Staff expenses | -1.231 | -1.332 | -1.523 | -1.349 | -1.066 | -693 | -1.902 | -858 | -738 | -667 | -683 | -671 | -758 | -974 |
| EBITDA | 471 | 615 | -81 | 7 | -459 | 514 | -57 | 21 | 2.423 | 1.837 | 1.143 | -135 | 231 | -10 |
| Depreciation & amort. | 59 | -0 | -0 | -176 | -197 | -130 | -147 | -73 | -3 | -3 | -3 | -67 | -37 | -79 |
| EBIT | 412 | 615 | -81 | -169 | -656 | 385 | -204 | -52 | 2.420 | 1.834 | 1.141 | -201 | 194 | -89 |
| Net financials | -2.141 | 79 | 876 | -594 | -42 | -566 | -14 | -6 | -24 | 220 | -156 | -198 | 50 | 31 |
| Profit before tax | — | 694 | 795 | -763 | -699 | -182 | -217 | -58 | 2.396 | 2.055 | 985 | 13 | 245 | -58 |
| Tax | 38 | 175 | 199 | -164 | -138 | -38 | -45 | -12 | 530 | 459 | 222 | 4 | 55 | -8 |
| Net profit | -1.767 | 519 | 596 | -599 | -561 | -144 | -172 | -46 | 1.866 | 1.596 | 763 | 8 | 189 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.368 | 3.435 | 3.929 | 2.749 | 2.446 | 1.900 | 1.520 | 1.209 | 3.788 | 3.271 | 2.184 | 1.625 | 1.829 | 1.827 |
| Equity | — | 2.801 | 3.097 | 2.248 | 1.587 | 1.343 | 1.066 | 820 | 2.486 | 2.282 | 1.545 | 1.436 | 1.503 | 1.319 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 987 | 578 | 776 | 501 | 859 | 557 | 455 | 389 | 1.300 | 988 | 638 | 189 | 326 | 508 |
| Total debt | 987 | 578 | 833 | 501 | 859 | 557 | 455 | 389 | 1.300 | 988 | 638 | 189 | 326 | 508 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TA Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Andersen | Audit | 0 companies |