| Revenue | DKK 1,1M | +18% |
| EBITDA | DKK 94K | +835% |
| Net profit | DKK 66K | +462% |
| Total assets | DKK 813K | +1% |
| Equity | DKK 547K | +14% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 278 | 87 | 471 | 384 | 496 | 339 | 243 | 497 | 426 | 524 | 997 | 750 | 917 | 1.080 |
| Staff expenses | -397 | -133 | -368 | -149 | -259 | -115 | -185 | -311 | -393 | -517 | -853 | -791 | -930 | -986 |
| EBITDA | -119 | -46 | 103 | 58 | 117 | 224 | 57 | 186 | 33 | 7 | 144 | -42 | -13 | 94 |
| Depreciation & amort. | -18 | -31 | -52 | -72 | -75 | -119 | -114 | -92 | -31 | -27 | -10 | -11 | -8 | -8 |
| EBIT | -138 | -77 | 51 | -14 | 42 | 105 | -57 | 94 | 1 | -21 | 133 | -53 | -21 | 85 |
| Net financials | -4 | -2 | -2 | -2 | 0 | -0 | -1 | -0 | -0 | -1 | -3 | -1 | -0 | 0 |
| Profit before tax | -73 | -34 | 49 | -16 | 42 | 105 | -58 | 94 | 1 | -22 | 131 | -54 | -21 | 85 |
| Tax | 34 | 22 | -38 | 59 | 9 | 23 | -12 | 21 | 0 | -5 | 29 | -11 | -3 | 20 |
| Net profit | -107 | -57 | 86 | -75 | 33 | 82 | -46 | 73 | 1 | -17 | 102 | -43 | -18 | 66 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 515 | 453 | 533 | 418 | 455 | 568 | 532 | 717 | 601 | 621 | 803 | 714 | 806 | 813 |
| Equity | 360 | 304 | 390 | 316 | 349 | 431 | 385 | 457 | 458 | 441 | 543 | 499 | 481 | 547 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 155 | 149 | 143 | 103 | 107 | 137 | 147 | 259 | 144 | 180 | 260 | 215 | 324 | 266 |
| Total debt | 155 | 149 | 143 | 103 | 107 | 137 | 147 | 259 | 144 | 180 | 260 | 215 | 324 | 266 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NL Audit | Audit | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Lynge Pedersen | Audit | 0 companies |