| Revenue | DKK 0 | — |
| EBITDA | DKK -17K | +82% |
| Net profit | DKK 19K | +126% |
| Total assets | DKK 186K | -85% |
| Equity | DKK 174K | -86% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.778 | 1.173 | 1.073 | 646 | 586 | 516 | 771 | 372 | 462 | 502 | 242 | 3 | -53 | 0 |
| Staff expenses | -578 | -648 | -400 | -389 | -421 | -400 | -400 | -383 | -387 | -458 | -313 | -281 | -45 | -0 |
| EBITDA | 424 | -83 | 209 | 257 | 165 | 116 | 371 | -12 | 75 | 44 | -71 | -277 | -99 | -17 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -35 | -42 | -42 | -42 | -49 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 424 | -83 | 209 | 257 | 130 | 74 | 329 | -53 | 26 | 44 | -71 | -277 | -99 | -17 |
| Net financials | 0 | -0 | -0 | -0 | -0 | -1 | -4 | -4 | -4 | -5 | -1 | -1 | 13 | 36 |
| Profit before tax | 424 | -83 | 209 | 257 | 130 | 73 | 325 | -58 | 22 | 39 | -72 | -278 | -86 | 19 |
| Tax | 88 | -0 | 53 | 66 | 30 | 6 | 70 | -1 | 7 | 15 | -15 | 12 | -12 | -0 |
| Net profit | 337 | -83 | 156 | 191 | 100 | 67 | 255 | -56 | 15 | 24 | -57 | -290 | -74 | 19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.280 | 2.001 | 2.088 | 2.285 | 2.122 | 2.244 | 2.501 | 2.287 | 2.228 | 2.105 | 1.886 | 1.477 | 1.245 | 186 |
| Equity | 2.114 | 1.835 | 1.894 | 1.985 | 1.984 | 2.051 | 2.306 | 2.144 | 2.051 | 1.964 | 1.817 | 1.415 | 1.232 | 174 |
| Long-term debt | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 166 | 166 | 194 | 250 | 138 | 193 | 195 | 143 | 177 | 140 | 69 | 61 | 14 | 12 |
| Total debt | 166 | 166 | 194 | 300 | 138 | 193 | 195 | 143 | 177 | 140 | 69 | 61 | 14 | 12 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JO Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jimmy Olsen | Audit | 0 companies |