| Revenue | DKK 1,3M | +5% |
| EBITDA | DKK 109K | +19% |
| Net profit | DKK 75K | +18% |
| Total assets | DKK 648K | +9% |
| Equity | DKK 290K | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 798 | 839 | 790 | 937 | 1.089 | 1.037 | 996 | 1.002 | 1.102 | 1.004 | 1.095 | 1.114 | 1.215 | 1.279 |
| Staff expenses | -807 | -740 | -880 | -905 | -963 | -1.018 | -964 | -847 | -1.064 | -953 | -1.058 | -1.058 | -1.123 | -1.170 |
| EBITDA | -9 | 100 | -90 | 32 | 125 | 18 | 32 | 155 | 37 | 52 | 37 | 56 | 92 | 109 |
| Depreciation & amort. | -3 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | 100 | -90 | 32 | 125 | 18 | 32 | 155 | 37 | 52 | 37 | 56 | 92 | 109 |
| Net financials | -6 | -6 | -8 | -9 | -9 | -8 | -4 | -6 | -6 | -3 | -6 | -12 | -8 | -10 |
| Profit before tax | -18 | 94 | -97 | 23 | 117 | 10 | 28 | 149 | 31 | 49 | 31 | 44 | 84 | 99 |
| Tax | -0 | 9 | -0 | -0 | 9 | 4 | 8 | 36 | 8 | 12 | 7 | 10 | 21 | 24 |
| Net profit | -17 | 84 | -97 | 23 | 108 | 6 | 20 | 113 | 23 | 38 | 24 | 34 | 63 | 75 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 220 | 311 | 281 | 309 | 425 | 543 | 493 | 577 | 671 | 617 | 634 | 627 | 596 | 648 |
| Equity | 76 | 160 | 62 | 85 | 193 | 200 | 220 | 333 | 256 | 294 | 318 | 351 | 314 | 290 |
| Long-term debt | 0 | 6 | 0 | 0 | 9 | 4 | 8 | 36 | 7 | 12 | 3 | 6 | 19 | 22 |
| Short-term debt | 145 | 145 | 219 | 224 | 223 | 339 | 265 | 208 | 407 | 312 | 314 | 270 | 264 | 335 |
| Total debt | 145 | 151 | 219 | 224 | 231 | 343 | 273 | 244 | 414 | 324 | 316 | 276 | 283 | 358 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2006 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| CENSOR REVISION ApS | Audit | 0 companies |