| Revenue | DKK 2,3M | -1% |
| EBITDA | DKK -342K | -8267% |
| Net profit | DKK -523K | -346% |
| Total assets | DKK 3,5M | -8% |
| Equity | DKK 2,4M | -18% |
| Employees | 5 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636 | 2.342 | 2.639 | 1.830 | 1.321 | 1.317 | 2.205 | 2.642 | 2.131 | 2.189 | 2.412 | 2.178 | 2.331 | 2.307 |
| Staff expenses | -580 | -1.520 | -1.737 | -1.248 | -985 | -1.261 | -1.633 | -1.751 | -1.324 | -1.487 | -1.460 | -1.562 | -1.415 | -1.811 |
| EBITDA | 56 | 191 | 439 | 179 | 72 | -169 | 50 | 56 | 493 | 365 | 305 | -30 | 4 | -342 |
| Depreciation & amort. | -7 | -7 | -15 | -15 | -15 | -15 | -15 | -15 | -15 | -4 | -0 | -17 | -120 | -0 |
| EBIT | 48 | 184 | 424 | 164 | 57 | -184 | 35 | 41 | 479 | 361 | 305 | -47 | -116 | -342 |
| Net financials | 99 | -64 | -57 | 213 | 311 | -35 | -33 | -34 | -39 | 2 | -114 | 0 | -1 | -181 |
| Profit before tax | 147 | 247 | 481 | 703 | 681 | 360 | 2 | 7 | 440 | 363 | 191 | -47 | -117 | -523 |
| Tax | -89 | 62 | 120 | 77 | 47 | 23 | 0 | 2 | 97 | 91 | 4 | -0 | -0 | -0 |
| Net profit | 268 | 186 | 361 | 626 | 634 | 337 | 2 | 5 | 343 | 272 | 187 | -47 | -117 | -523 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.205 | 2.046 | 1.524 | 1.846 | 2.502 | 4.221 | 4.700 | 4.893 | 3.476 | 4.057 | 4.203 | 3.979 | 3.860 | 3.542 |
| Equity | -112 | 74 | 435 | 1.061 | 1.695 | 2.032 | 2.033 | 2.039 | 2.582 | 2.854 | 2.933 | 2.886 | 2.898 | 2.375 |
| Long-term debt | 0 | 1.242 | 0 | 0 | 0 | 0 | 1.204 | 1.190 | 0 | 747 | 722 | 707 | 693 | 674 |
| Short-term debt | 2.317 | 731 | 1.089 | 785 | 807 | 2.189 | 1.462 | 1.663 | 894 | 456 | 548 | 386 | 269 | 493 |
| Total debt | 2.317 | 1.972 | 1.089 | 785 | 807 | 2.189 | 2.666 | 2.854 | 894 | 1.203 | 1.270 | 1.093 | 962 | 1.167 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GO Audit | Audit | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Gert Olander | Audit | 0 companies |