| Revenue | DKK 23K | -145% |
| EBITDA | DKK -3K | +95% |
| Net profit | DKK 195K | -76% |
| Total assets | DKK 1,3M | +7% |
| Equity | DKK 1,2M | +5% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.186 | 1.340 | 1.252 | 1.866 | 740 | -56 | -48 | -58 | -38 | -20 | 90 | -3 | -50 | 23 |
| Staff expenses | -180 | -735 | -918 | -1.465 | -615 | -15 | -69 | -94 | -64 | -65 | -3 | -13 | -18 | -26 |
| EBITDA | 849 | 542 | 235 | 194 | 125 | -71 | -116 | -152 | -103 | -85 | 88 | -17 | -68 | -3 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -8 | -13 | -3 | -3 | -3 | -3 | -2 | -0 |
| EBIT | 849 | 542 | 235 | 194 | 125 | -71 | -125 | -165 | -106 | -88 | 84 | -20 | -70 | -3 |
| Net financials | -45 | -11 | -5 | -1 | 0 | 480 | 398 | 239 | 55 | 71 | 179 | 9 | 935 | 216 |
| Profit before tax | 804 | 531 | 230 | 194 | 125 | 409 | 274 | 73 | -51 | -16 | 264 | -10 | 865 | 212 |
| Tax | 205 | 137 | 61 | 47 | 28 | 58 | 34 | 0 | -11 | -5 | 43 | -2 | 40 | 17 |
| Net profit | 599 | 394 | 169 | 146 | 97 | 351 | 240 | 73 | -40 | -12 | 221 | -8 | 825 | 195 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 243 | 177 | 152 | 651 | 331 | 784 | 866 | 809 | 657 | 567 | 630 | 565 | 1.182 | 1.259 |
| Equity | -577 | -183 | -14 | 132 | 230 | 581 | 820 | 785 | 635 | 511 | 617 | 457 | 1.160 | 1.220 |
| Long-term debt | 661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 159 | 360 | 166 | 518 | 101 | 203 | 35 | 23 | 22 | 57 | 12 | 108 | 21 | 37 |
| Total debt | 820 | 360 | 166 | 518 | 101 | 203 | 35 | 23 | 22 | 57 | 12 | 108 | 21 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 2005 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| GRANT THORNTON, STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |