| Revenue | DKK 4,6M | -9% |
| EBITDA | DKK 2,3M | +89% |
| Net profit | DKK 20K | +0% |
| Total assets | DKK 2,9M | -3% |
| Equity | DKK 286K | +7% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.164 | 949 | 1.370 | 2.470 | 3.001 | 3.893 | 4.447 | 4.195 | 4.629 | 7.504 | 8.409 | 5.076 | 4.616 |
| Staff expenses | -372 | -163 | -840 | -1.794 | -2.312 | -2.589 | -4.149 | -4.591 | -2.748 | -3.594 | -4.927 | -3.845 | -2.361 |
| EBITDA | 792 | 786 | 530 | 676 | 688 | 1.304 | 298 | -396 | 1.881 | 3.911 | 3.446 | 1.196 | 2.255 |
| Depreciation & amort. | -0 | -0 | -0 | -45 | -90 | -90 | -111 | -154 | -109 | -101 | -114 | -114 | -114 |
| EBIT | 792 | 786 | 530 | 631 | 598 | 1.214 | 187 | -550 | 1.771 | 3.809 | 3.331 | 1.082 | 2.141 |
| Net financials | -788 | -776 | -529 | -624 | -599 | -1.203 | -187 | 550 | -1.771 | -3.784 | -3.306 | -1.057 | -2.116 |
| Profit before tax | 4 | 10 | 0 | 7 | 0 | 11 | 0 | 0 | 0 | 25 | 25 | 25 | 25 |
| Tax | 1 | 3 | 0 | 2 | 0 | 2 | 0 | -0 | -0 | 6 | 6 | 6 | 6 |
| Net profit | 3 | 7 | 0 | 5 | -0 | 8 | 0 | 0 | 0 | 20 | 20 | 20 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 465 | 680 | 858 | 985 | 1.083 | 1.374 | 1.416 | 924 | 2.048 | 3.379 | 4.236 | 2.970 | 2.872 |
| Equity | 187 | 194 | 195 | 200 | 200 | 208 | 208 | 208 | 208 | 227 | 247 | 266 | 286 |
| Long-term debt | 0 | 0 | 0 | 0 | 482 | 684 | 735 | 190 | 1.011 | 2.140 | 3.183 | 2.070 | 2.238 |
| Short-term debt | 278 | 486 | 663 | 785 | 402 | 483 | 473 | 527 | 829 | 1.011 | 807 | 634 | 349 |
| Total debt | 278 | 486 | 663 | 785 | 884 | 1.166 | 1.209 | 717 | 1.840 | 3.152 | 3.989 | 2.704 | 2.586 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Leon Mandal Jensen | Board of Directors | 0 companies |
| Jens Erik Thorndahl | Chairman | 0 companies |