| Revenue | DKK -6K | -128% |
| EBITDA | DKK -6K | -128% |
| Net profit | DKK -16K | -228% |
| Total assets | DKK 1,9M | -7% |
| Equity | DKK 1,5M | -1% |
| Employees | — | — |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | 54 | 55.645 | 50 | 71.484 | 41.117 | 95.362 | 93.945 | 36 | 101.254 | 124.304 | -29 | -10 | 23 | -6 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -51.223 | -6 | -66.460 | -35.787 | -84.599 | -84.214 | -0 | -88.091 | -110.424 | -0 | -0 | -0 | -0 |
| EBITDA | — | — | — | — | — | — | — | — | 98 | 4.421 | 45 | 5.024 | 5.329 | 10.624 | 9.731 | 36 | 13.162 | 13.879 | -29 | -10 | 23 | -6 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -4.103 | -10 | -3.907 | -2.088 | -3.944 | 4.295 | -10 | -5.238 | -6.359 | -10 | -10 | -10 | -10 |
| EBIT | — | — | — | — | — | — | — | — | 98 | 318 | 35 | 1.117 | 3.242 | 6.680 | 5.436 | 26 | 7.924 | 7.520 | -39 | -20 | 13 | -16 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.371 | -1.070 | 1.109 | -588 | -557 | -1.337 | -1.825 | 5.829 | -1.130 | -1.634 | -28.214 | 4.172 | 5 | 0 |
| Profit before tax | — | — | — | — | — | — | — | — | 1.469 | -752 | 1.144 | 530 | 2.685 | 5.343 | 3.611 | 5.855 | 6.794 | 5.886 | -28.253 | 4.152 | 18 | -16 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -46 | -6 | 4 | 281 | 654 | 1.295 | 819 | 61 | 1.560 | 1.334 | 15 | 25 | 6 | -0 |
| Net profit | — | — | — | — | — | — | — | — | 1.515 | -570 | 1.141 | 73 | 1.365 | 2.653 | 2.161 | 5.795 | 5.234 | 4.552 | -28.268 | 4.127 | 12 | -16 |
| Item | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.330 | 61.046 | 13.575 | 67.451 | 67.132 | 70.255 | 99.824 | 27.203 | 111.300 | 141.225 | 5.965 | 2.408 | 2.038 | 1.897 |
| Equity | — | — | — | — | — | — | — | — | 10.728 | 7.632 | 11.271 | 8.109 | 9.376 | 11.928 | 13.983 | 23.755 | 33.529 | 34.956 | -2.633 | 1.494 | 1.506 | 1.490 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.095 | 17.781 | 1.307 | 16.302 | 15.569 | 13.568 | 14.718 | 684 | 24.629 | 29.707 | 506 | 447 | 386 | 326 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 507 | 31.811 | 998 | 38.196 | 37.156 | 39.380 | 65.131 | 2.764 | 51.461 | 74.436 | 1.092 | 268 | 146 | 81 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.601 | 49.592 | 2.305 | 54.499 | 52.724 | 52.948 | 79.849 | 3.448 | 76.090 | 104.143 | 1.598 | 715 | 533 | 407 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JA Audit | Audit | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Allan Nielsen | Audit | 0 companies |