| Revenue | DKK 651K | +29% |
| EBITDA | DKK 121K | +163% |
| Net profit | DKK 98K | +166% |
| Total assets | DKK 726K | +12% |
| Equity | DKK 634K | +18% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.534 | 1.564 | 801 | 793 | 824 | 1.088 | 911 | 1.039 | 775 | 1.136 | 1.018 | 503 | 651 |
| Staff expenses | -1.344 | -1.527 | -1.055 | -691 | -738 | -772 | -894 | -944 | -866 | -670 | -955 | -694 | -529 |
| EBITDA | 191 | 37 | -254 | 102 | 86 | 316 | 17 | 95 | -91 | 466 | 63 | -191 | 121 |
| Depreciation & amort. | 4 | -4 | -4 | 4 | -4 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 186 | 33 | -259 | 97 | 81 | 316 | 17 | 95 | -91 | 466 | 63 | -191 | 121 |
| Net financials | 1 | 3 | -3 | -0 | -0 | -1 | -0 | -0 | -2 | -5 | -5 | 1 | 5 |
| Profit before tax | 187 | 36 | -150 | 97 | 81 | 315 | 17 | 95 | -93 | 461 | 58 | -190 | 127 |
| Tax | 49 | 12 | 55 | 31 | 19 | 67 | 5 | 22 | -17 | 102 | 14 | -42 | 28 |
| Net profit | 139 | 24 | -206 | 66 | 62 | 248 | 11 | 73 | -76 | 359 | 44 | -148 | 98 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 698 | 794 | 360 | 355 | 463 | 831 | 775 | 900 | 973 | 990 | 875 | 647 | 726 |
| Equity | 279 | 302 | 96 | 163 | 225 | 473 | 484 | 557 | 481 | 640 | 684 | 536 | 634 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 419 | 492 | 263 | 192 | 238 | 358 | 291 | 343 | 492 | 350 | 190 | 111 | 91 |
| Total debt | 419 | 492 | 263 | 192 | 238 | 358 | 291 | 343 | 492 | 350 | 190 | 111 | 91 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 2006 | — | — |
PS Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FEICON HOLDING ApS | Company | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| CENSOR REVISION ApS | Audit | 0 companies |
| Poul Steen Feilberg | Management | 0 companies |