| Revenue | DKK -187K | -136% |
| EBITDA | DKK -319K | -1% |
| Net profit | DKK -508K | -788% |
| Total assets | DKK 3,2M | -18% |
| Equity | DKK 3M | -16% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 250 | 256 | 294 | 292 | 976 | 2.025 | 2.185 | 2.796 | 1.355 | 2.061 | 1.710 | 517 | -187 |
| Staff expenses | -0 | -169 | -189 | -253 | -297 | -568 | -1.037 | -1.208 | -1.100 | -1.114 | -1.228 | -832 | -132 |
| EBITDA | 250 | 86 | 105 | 39 | 678 | 1.457 | 1.147 | 1.588 | 254 | 946 | 483 | -315 | -319 |
| Depreciation & amort. | 9 | 9 | -0 | -0 | -2 | -9 | -70 | -75 | -75 | -75 | -72 | -69 | -61 |
| EBIT | 241 | 77 | 105 | 39 | 676 | 1.448 | 1.077 | 1.513 | 179 | 871 | 411 | -384 | -380 |
| Net financials | -29 | -21 | -20 | -18 | -2 | -44 | -44 | -52 | -135 | -852 | -331 | 327 | -128 |
| Profit before tax | 212 | 57 | 85 | 21 | 674 | 1.404 | 1.033 | 1.460 | 44 | 19 | 80 | -57 | -508 |
| Tax | 8 | 17 | 22 | 5 | 152 | 309 | 229 | 304 | 10 | 5 | 19 | -0 | -0 |
| Net profit | 204 | 40 | 63 | 16 | 522 | 1.095 | 803 | 1.156 | 34 | 14 | 60 | -57 | -508 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.033 | 1.118 | 1.213 | 1.391 | 2.240 | 3.979 | 5.392 | 5.111 | 4.384 | 4.232 | 4.308 | 3.942 | 3.222 |
| Equity | 147 | 188 | 251 | 267 | 789 | 1.884 | 2.688 | 3.790 | 3.769 | 3.727 | 3.730 | 3.614 | 3.045 |
| Long-term debt | 619 | 575 | 550 | 524 | 499 | 474 | 448 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 266 | 355 | 412 | 600 | 952 | 1.621 | 2.254 | 1.318 | 614 | 505 | 578 | 328 | 177 |
| Total debt | 886 | 930 | 962 | 1.124 | 1.451 | 2.095 | 2.702 | 1.318 | 614 | 505 | 578 | 328 | 177 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Audit | Audit | 2005 | — | — |
SI Audit | Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Jørgensen | Audit | 0 companies |
| Steen Ingtrup | Audit | 0 companies |