| Revenue | DKK 2,2M | -10% |
| EBITDA | DKK -432K | +66% |
| Net profit | DKK 14K | -51% |
| Total assets | DKK 8,7M | -9% |
| Equity | DKK 3,8M | -3% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.630 | 1.462 | 2.191 | 2.427 | 2.284 | 2.502 | 2.058 | 2.458 | 2.627 | 2.156 | 2.676 | 2.597 | 2.419 | 2.171 |
| Staff expenses | -1.000 | -1.293 | -1.531 | -1.778 | -1.870 | -3.312 | -2.280 | -2.676 | -2.608 | -3.785 | -2.203 | -2.644 | -3.690 | -2.603 |
| EBITDA | -62 | 169 | 159 | 150 | 414 | -810 | -222 | -218 | 19 | -1.629 | 473 | -47 | -1.271 | -432 |
| Depreciation & amort. | -104 | -0 | -0 | -0 | -27 | -27 | -85 | -98 | -184 | -185 | -127 | -106 | -20 | -19 |
| EBIT | -166 | 169 | 159 | 150 | 386 | -837 | -307 | -316 | -165 | -1.814 | 346 | -152 | -1.291 | -451 |
| Net financials | -177 | 192 | 124 | 1.965 | 116 | 869 | -776 | 1.495 | 80 | 1.697 | -1.301 | 985 | 1.331 | 469 |
| Profit before tax | -343 | 361 | 283 | 2.114 | 502 | 32 | -609 | 1.179 | -85 | -117 | -955 | 832 | 40 | 19 |
| Tax | -126 | 137 | 83 | 11 | 108 | 12 | 237 | 260 | -17 | -23 | -208 | 184 | 11 | 4 |
| Net profit | -217 | 224 | 200 | 2.104 | 394 | 19 | -846 | 919 | -68 | -94 | -747 | 648 | 29 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.376 | 7.784 | 7.242 | 9.033 | 9.768 | 10.290 | 8.333 | 10.103 | 10.144 | 11.035 | 8.215 | 8.676 | 9.617 | 8.740 |
| Equity | 2.464 | 2.592 | 2.694 | 4.698 | 4.990 | 4.906 | 3.954 | 4.765 | 4.586 | 4.379 | 3.517 | 4.048 | 3.955 | 3.834 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 356 | 214 | 140 | 64 | 0 | 0 | 0 |
| Short-term debt | 4.912 | 5.192 | 4.548 | 4.335 | 4.778 | 5.372 | 4.379 | 4.948 | 5.327 | 6.517 | 4.633 | 4.628 | 5.662 | 4.906 |
| Total debt | 4.912 | 5.192 | 4.548 | 4.335 | 4.778 | 5.372 | 4.379 | 5.304 | 5.541 | 6.657 | 4.697 | 4.628 | 5.662 | 4.906 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PK | Audit | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2004 | |
| Individual | 50.0% | 50.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Krog Christoffersen | Audit | 0 companies |