| Revenue | DKK 546K | -27% |
| EBITDA | DKK 180K | -39% |
| Net profit | DKK 154K | -34% |
| Total assets | DKK 813K | +15% |
| Equity | DKK 744K | +26% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 236 | 241 | 346 | 340 | 328 | 319 | 308 | 244 | 231 | 298 | 588 | 750 | 546 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1 |
| EBITDA | 12 | 15 | 37 | -17 | 26 | -10 | 1 | 2 | -18 | 48 | 271 | 294 | 180 |
| Depreciation & amort. | -7 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 5 | 15 | 37 | -17 | 26 | -10 | 1 | 2 | -18 | 48 | 271 | 294 | 180 |
| Net financials | 0 | -0 | 0 | -0 | -1 | -1 | -0 | -1 | -3 | -3 | -3 | 5 | 20 |
| Profit before tax | 5 | 15 | 37 | -17 | 25 | -11 | 1 | 1 | -21 | 44 | 267 | 299 | 200 |
| Tax | -0 | -0 | 2 | -0 | 2 | -0 | -0 | -0 | -0 | -0 | 59 | 66 | 46 |
| Net profit | 5 | 15 | 35 | -17 | 23 | -11 | 1 | 1 | -21 | 44 | 208 | 233 | 154 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 89 | 117 | 187 | 157 | 168 | 154 | 156 | 164 | 138 | 168 | 424 | 707 | 813 |
| Equity | 80 | 95 | 131 | 113 | 137 | 126 | 127 | 128 | 107 | 152 | 357 | 590 | 744 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8 | 21 | 56 | 44 | 31 | 28 | 29 | 36 | 31 | 17 | 67 | 117 | 69 |
| Total debt | 8 | 21 | 56 | 44 | 31 | 28 | 29 | 36 | 31 | 17 | 67 | 117 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JB Audit | Audit | 2005 | — | — |
UM Management | Management | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
MARXEN CONSULTING ApS | Company | 50.0% | 50.0% | 2015 |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Bo Stegmann | Audit | 0 companies |
| Ulrik Marxen | Management | 0 companies |