| Revenue | DKK 1,8M | +13% |
| EBITDA | DKK 435K | -15% |
| Net profit | DKK -34K | -109% |
| Total assets | DKK 850K | -13% |
| Equity | DKK 469K | -25% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 995 | 987 | 1.238 | 1.438 | 1.224 | 1.132 | 1.092 | 1.086 | 972 | 1.314 | 1.524 | 1.540 | 1.631 | 1.847 |
| Staff expenses | -1.059 | -868 | -897 | -1.564 | -1.319 | -1.692 | -1.701 | -1.663 | -1.146 | -1.262 | -1.572 | -1.303 | -1.121 | -1.411 |
| EBITDA | -63 | 119 | 341 | -126 | -95 | -560 | -609 | -577 | -174 | 52 | -48 | 237 | 510 | 435 |
| Depreciation & amort. | -7 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -70 | 118 | 341 | -126 | -95 | -560 | -609 | -577 | -174 | 52 | -48 | 237 | 510 | 435 |
| Net financials | 9 | 28 | 479 | 28 | 241 | 379 | 251 | 319 | 17 | 26 | 94 | -24 | -8 | -447 |
| Profit before tax | -61 | 146 | 820 | -98 | 146 | -181 | -358 | -258 | -157 | 78 | 46 | 214 | 502 | -11 |
| Tax | -16 | 43 | 107 | -30 | 15 | -88 | -117 | 5 | -30 | -104 | -8 | 55 | 115 | 22 |
| Net profit | -46 | 104 | 713 | -68 | 132 | -93 | -241 | -262 | -127 | 181 | 54 | 159 | 387 | -34 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.208 | 1.158 | 2.100 | 1.917 | 1.745 | 1.572 | 1.320 | 809 | 900 | 1.224 | 1.126 | 1.063 | 974 | 850 |
| Equity | 766 | 773 | 1.389 | 1.223 | 1.153 | 1.060 | 715 | 347 | 188 | 370 | 310 | 355 | 625 | 469 |
| Long-term debt | 0 | 0 | 55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 442 | 385 | 655 | 694 | 592 | 512 | 604 | 462 | 710 | 854 | 815 | 708 | 349 | 381 |
| Total debt | 442 | 385 | 711 | 694 | 592 | 512 | 604 | 462 | 710 | 854 | 815 | 708 | 349 | 381 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2008 | — | — | |
AB Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| THEILL ANDERSEN STATSAUTORISERET REVISIONSPARTNERSELSKAB | Audit | 0 companies |
| Anne Bunch | Management | 0 companies |