| Revenue | DKK 187K | -24% |
| EBITDA | DKK -139K | -1136% |
| Net profit | DKK -168K | -228% |
| Total assets | DKK 434K | -28% |
| Equity | DKK 265K | -39% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 21 | 79 | 456 | 327 | 193 | 682 | 342 | 148 | -84 | 71 | 75 | 507 | 247 | 187 |
| Staff expenses | -119 | -113 | -238 | -311 | -284 | -328 | -416 | -68 | -0 | -22 | -28 | -178 | -258 | -326 |
| EBITDA | -98 | -34 | 218 | 16 | -91 | 355 | -74 | 79 | -84 | -55 | 47 | 329 | -11 | -139 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | 6 | -6 | -6 | -6 | -6 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -98 | -34 | 218 | 16 | -97 | 349 | -80 | 73 | -90 | -55 | 47 | 329 | -11 | -139 |
| Net financials | -9 | 9 | 18 | 8 | -4 | -14 | 61 | 1 | 105 | 173 | -29 | -111 | 182 | -29 |
| Profit before tax | -106 | -25 | 236 | 24 | -101 | 334 | -19 | 74 | 15 | 119 | 18 | 218 | 171 | -168 |
| Tax | -0 | -0 | 1 | 3 | -0 | 55 | 4 | 11 | 4 | 26 | 1 | 93 | 39 | -0 |
| Net profit | -106 | -25 | 235 | 21 | -101 | 279 | -23 | 63 | 11 | 92 | 9 | 125 | 132 | -168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 90 | 104 | 412 | 337 | 275 | 722 | 463 | 468 | 494 | 594 | 632 | 614 | 602 | 434 |
| Equity | 51 | 26 | 261 | 282 | 181 | 460 | 334 | 290 | 194 | 286 | 294 | 419 | 433 | 265 |
| Long-term debt | 0 | 0 | 0 | 4 | 0 | 55 | 0 | 0 | 0 | 297 | 2 | 87 | 35 | 0 |
| Short-term debt | 38 | 78 | 150 | 51 | 94 | 207 | 127 | 177 | 301 | 11 | 335 | 107 | 134 | 170 |
| Total debt | 38 | 78 | 150 | 55 | 94 | 262 | 127 | 177 | 301 | 308 | 337 | 194 | 169 | 170 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SJ Audit | Audit | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Sten Jørgensen | Audit | 0 companies |