| Revenue | DKK 178K | -5% |
| EBITDA | DKK 31K | -49% |
| Net profit | DKK 15K | -66% |
| Total assets | DKK 152K | +66% |
| Equity | DKK 7K | +182% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 98 | 191 | 115 | 42 | -54 | 0 | -43 | 6 | 50 | 88 | 125 | 186 | 187 | 178 |
| Staff expenses | -0 | -214 | -60 | -2 | -13 | -2 | -4 | -2 | -13 | -51 | -48 | -133 | -126 | -146 |
| EBITDA | 98 | -22 | 55 | 40 | -67 | -1 | -47 | 4 | 37 | 36 | 77 | 53 | 61 | 31 |
| Depreciation & amort. | -0 | 2 | 6 | 6 | -16 | -16 | -14 | -14 | -5 | -0 | -0 | -0 | -0 | -5 |
| EBIT | 98 | -24 | 49 | 34 | -83 | -17 | -62 | -10 | 32 | 36 | 77 | 53 | 61 | 27 |
| Net financials | 0 | -1 | -5 | -3 | -1 | -4 | -1 | -8 | -5 | -14 | -5 | -3 | -3 | -6 |
| Profit before tax | 99 | -25 | 44 | 30 | -84 | -21 | -61 | -18 | 27 | 22 | 72 | 49 | 58 | 21 |
| Tax | 25 | -6 | 13 | 8 | -18 | -4 | -13 | -3 | 7 | 7 | 16 | 11 | 15 | 7 |
| Net profit | 74 | -19 | 31 | 22 | -66 | -18 | -48 | -14 | 20 | 15 | 56 | 38 | 43 | 15 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 53 | 79 | 97 | 126 | 106 | 75 | 59 | 47 | 48 | 61 | 37 | 54 | 92 | 152 |
| Equity | -70 | -89 | -58 | -36 | -102 | -119 | -167 | -181 | -161 | -145 | -89 | -51 | -8 | 7 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23 | 0 | 0 |
| Short-term debt | 123 | 169 | 154 | 162 | 208 | 194 | 226 | 228 | 208 | 207 | 126 | 83 | 100 | 140 |
| Total debt | 123 | 169 | 154 | 162 | 208 | 194 | 226 | 228 | 208 | 207 | 126 | 106 | 100 | 140 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SI Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Ingtrup | Audit | 0 companies |