| Revenue | DKK -8K | +87% |
| EBITDA | DKK -8K | -87% |
| Net profit | DKK 41K | -62% |
| Total assets | DKK 1,1M | -5% |
| Equity | DKK 1,1M | -2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 411 | 363 | 493 | 513 | 381 | -29 | 4 | -6 | -7 | -7 | -9 | -4 | -4 | -8 |
| Staff expenses | -297 | -373 | -415 | -425 | -221 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 114 | 2 | 78 | 88 | 160 | -30 | 4 | 119 | 118 | 304 | -9 | -4 | -4 | -8 |
| Depreciation & amort. | 28 | 8 | 8 | -7 | -81 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 86 | -5 | 71 | 80 | 80 | -30 | 4 | 119 | 118 | 304 | -9 | -4 | -4 | -8 |
| Net financials | -10 | -8 | -3 | -0 | 0 | -3 | -2 | -4 | -7 | -4 | -41 | 367 | 141 | 61 |
| Profit before tax | 76 | -13 | 68 | 80 | 80 | 218 | 252 | 116 | 111 | 300 | -51 | 363 | 137 | 53 |
| Tax | 19 | 6 | 17 | 18 | 18 | -0 | -0 | -0 | -0 | -0 | -14 | 14 | 30 | 12 |
| Net profit | 57 | -19 | 51 | 61 | 62 | 218 | 252 | 116 | 111 | 300 | -37 | 348 | 106 | 41 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 195 | 167 | 211 | 305 | 273 | 318 | 528 | 590 | 646 | 889 | 914 | 1.174 | 1.174 | 1.118 |
| Equity | 50 | 30 | 81 | 142 | 204 | 271 | 523 | 584 | 640 | 884 | 789 | 1.079 | 1.124 | 1.097 |
| Long-term debt | 40 | 0 | 0 | 10 | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 105 | 137 | 127 | 142 | 40 | 47 | 5 | 6 | 6 | 6 | 125 | 96 | 50 | 21 |
| Total debt | 146 | 137 | 127 | 152 | 69 | 47 | 5 | 6 | 6 | 6 | 125 | 96 | 50 | 21 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 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 |