| Revenue | DKK 385K | +18% |
| EBITDA | DKK 100K | +163% |
| Net profit | DKK 85K | +131% |
| Total assets | DKK 350K | +120% |
| Equity | DKK 73K | +711% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 498 | 387 | 229 | 366 | 381 | 312 | 367 | 313 | 360 | 371 | 313 | 245 | 325 | 385 |
| Staff expenses | -503 | -465 | -235 | -333 | -353 | -362 | -366 | -363 | -369 | -307 | -250 | -247 | -287 | -284 |
| EBITDA | -6 | -77 | -6 | 33 | 28 | -50 | 1 | -50 | -9 | 65 | 64 | -71 | 38 | 100 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | -77 | -6 | 33 | 28 | -50 | 1 | -50 | -9 | 65 | 64 | -71 | 38 | 100 |
| Net financials | -0 | -0 | -0 | -10 | -0 | -0 | -0 | -3 | -3 | -4 | -4 | -4 | -1 | -1 |
| Profit before tax | -6 | -78 | -6 | 23 | 28 | -50 | 1 | -53 | -12 | 60 | 60 | -74 | 37 | 99 |
| Tax | 1 | 17 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 14 |
| Net profit | -7 | -95 | -6 | 23 | 28 | -50 | 1 | -53 | -12 | 60 | 60 | -74 | 37 | 85 |
| Item | 2012 | 2013 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 131 | 86 | 88 | 102 | 175 | 193 | 190 | 335 | 247 | 285 | 239 | 105 | 159 | 350 |
| Equity | 70 | -25 | -31 | -8 | 19 | -31 | -29 | -83 | -95 | -34 | 25 | -49 | -12 | 73 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 181 | 143 | 62 | 114 | 190 |
| Short-term debt | 61 | 111 | 119 | 110 | 155 | 223 | 219 | 418 | 342 | 138 | 71 | 93 | 57 | 87 |
| Total debt | 61 | 111 | 119 | 110 | 155 | 223 | 219 | 418 | 342 | 319 | 214 | 154 | 171 | 277 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2006 | — | — |
PR Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |
| Per Rask Madsen | Founder | 0 companies |