| Revenue | DKK 615K | -25% |
| EBITDA | DKK -62K | -125% |
| Net profit | DKK -46K | -124% |
| Total assets | DKK 430K | -17% |
| Equity | DKK 350K | -12% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 747 | 687 | 690 | 650 | 701 | 832 | 645 | 678 | 874 | 287 | 494 | 599 | 819 | 615 |
| Staff expenses | -558 | -494 | -482 | -535 | -552 | -563 | -621 | -583 | -571 | -469 | -634 | -511 | -571 | -677 |
| EBITDA | 136 | 96 | 121 | 55 | 82 | 220 | -30 | 96 | 303 | -181 | -140 | 88 | 248 | -62 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 136 | 96 | 121 | 55 | 82 | 220 | -30 | 96 | 303 | -181 | -140 | 88 | 248 | -62 |
| Net financials | 0 | -1 | -1 | -2 | -5 | -3 | -1 | -3 | 0 | -2 | -2 | 1 | 1 | 3 |
| Profit before tax | 136 | 95 | 120 | 52 | 77 | 217 | -32 | 93 | 303 | -184 | -142 | 89 | 248 | -59 |
| Tax | 34 | 21 | 30 | 12 | 17 | 48 | -4 | 13 | 67 | -40 | -31 | 20 | 55 | -13 |
| Net profit | 102 | 70 | 91 | 40 | 60 | 170 | -28 | 80 | 237 | -143 | -110 | 69 | 194 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 378 | 299 | 311 | 301 | 369 | 454 | 312 | 321 | 590 | 301 | 175 | 348 | 518 | 430 |
| Equity | 141 | 125 | 126 | 166 | 225 | 295 | 161 | 206 | 387 | 244 | 133 | 203 | 396 | 350 |
| Long-term debt | 34 | 0 | 23 | 2 | 10 | 38 | 0 | 7 | 47 | 0 | 0 | 0 | 3 | 0 |
| Short-term debt | 203 | 174 | 162 | 132 | 134 | 121 | 151 | 109 | 156 | 57 | 42 | 145 | 119 | 79 |
| Total debt | 237 | 174 | 185 | 135 | 144 | 159 | 151 | 115 | 203 | 57 | 42 | 145 | 122 | 79 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BJ | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2004 |
| Person | Role here | Other companies |
|---|---|---|
| Bjarne Jørgen Walther | Audit | 0 companies |