| Revenue | DKK 1,7M | +6% |
| EBITDA | DKK 68K | -45% |
| Net profit | DKK 41K | -54% |
| Total assets | DKK 1,5M | +0% |
| Equity | DKK 809K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.135 | 1.639 | 889 | 1.720 | 1.638 | 1.921 | 1.681 | 1.293 | 1.275 | 1.434 | 1.648 | 1.745 |
| Staff expenses | -1.784 | -1.535 | -1.403 | -1.224 | -1.313 | -1.408 | -1.488 | -1.448 | -1.107 | -1.300 | -1.506 | -1.668 |
| EBITDA | 332 | 104 | -515 | 464 | 308 | 507 | 193 | -171 | 168 | 124 | 122 | 68 |
| Depreciation & amort. | 129 | -121 | -62 | -95 | -85 | -28 | -28 | -0 | -0 | -0 | -0 | -7 |
| EBIT | 203 | -18 | -577 | 370 | 223 | 479 | 165 | -171 | 168 | 124 | 122 | 61 |
| Net financials | -29 | -14 | -13 | -37 | -17 | -12 | -23 | -16 | -5 | -8 | -4 | -2 |
| Profit before tax | 174 | -32 | -314 | 332 | 206 | 468 | 142 | -187 | 163 | 115 | 118 | 59 |
| Tax | 51 | 1 | 138 | 86 | 53 | 105 | 35 | -35 | 37 | 28 | 29 | 18 |
| Net profit | 123 | -33 | -452 | 247 | 152 | 363 | 106 | -151 | 126 | 87 | 90 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.751 | 1.673 | 1.053 | 1.514 | 1.452 | 1.712 | 1.707 | 1.138 | 1.755 | 1.282 | 1.529 | 1.534 |
| Equity | 1.063 | 931 | 479 | 726 | 777 | 1.037 | 1.037 | 778 | 793 | 767 | 827 | 809 |
| Long-term debt | 218 | 159 | 104 | 274 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.454 | 569 | 470 | 515 | 635 | 676 | 670 | 360 | 962 | 515 | 703 | 723 |
| Total debt | 1.672 | 728 | 573 | 788 | 675 | 676 | 670 | 360 | 962 | 515 | 703 | 723 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
CB Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Carsten Bo Løjborg | Unofficial title | 0 companies |