| Revenue | DKK 858K | +22% |
| EBITDA | DKK 119K | -21% |
| Net profit | DKK 92K | -22% |
| Total assets | DKK 482K | +64% |
| Equity | DKK 223K | +71% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 719 | 580 | 600 | 632 | 551 | 710 | 438 | 684 | 780 | 915 | 832 | 681 | 705 | 858 |
| Staff expenses | -646 | -655 | -550 | -560 | -508 | -561 | -436 | -709 | -721 | -985 | -793 | -716 | -553 | -739 |
| EBITDA | 73 | -75 | 50 | 73 | 43 | 150 | 2 | -26 | 58 | -70 | 39 | -35 | 152 | 119 |
| Depreciation & amort. | -5 | -18 | -74 | -15 | -15 | -7 | -6 | -12 | -10 | -10 | -10 | -4 | -0 | -0 |
| EBIT | 68 | -93 | -24 | 58 | 28 | 142 | -4 | -38 | 48 | -80 | 29 | -39 | 152 | 119 |
| Net financials | -4 | -11 | -10 | -8 | -8 | -1 | -0 | -0 | 0 | -0 | -0 | 1 | 1 | -0 |
| Profit before tax | 64 | -104 | -35 | 50 | 20 | 141 | -4 | -38 | 48 | -80 | 28 | -39 | 152 | 119 |
| Tax | -3 | -4 | -59 | 22 | 6 | 32 | 1 | -8 | 12 | -17 | 7 | -8 | 34 | 27 |
| Net profit | 67 | -100 | 25 | 28 | 14 | 109 | -5 | -30 | 36 | -64 | 22 | -31 | 118 | 92 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 134 | 84 | 250 | 156 | 709 | 303 | 178 | 167 | 622 | 274 | 207 | 177 | 295 | 482 |
| Equity | -28 | -128 | 23 | 32 | 18 | 104 | 79 | 49 | 85 | 21 | 43 | 12 | 131 | 223 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 162 | 212 | 228 | 125 | 692 | 198 | 99 | 118 | 537 | 252 | 164 | 164 | 164 | 259 |
| Total debt | 162 | 212 | 228 | 125 | 692 | 198 | 99 | 118 | 537 | 252 | 164 | 164 | 164 | 259 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AB Audit | Audit | 2004 | — | — |
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 |
|---|---|---|
| Arne Bang | Audit | 0 companies |