| Revenue | DKK 780K | +20% |
| EBITDA | DKK 167K | -38% |
| Net profit | DKK 125K | -41% |
| Total assets | DKK 735K | +2% |
| Equity | DKK 526K | -2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -71 | 109 | 222 | 79 | 83 | -10 | 8 | 396 | 339 | 428 | 598 | 632 | 652 | 780 |
| Staff expenses | -20 | -135 | -96 | -90 | -191 | -0 | -31 | -260 | -264 | -369 | -312 | -451 | -384 | -613 |
| EBITDA | -91 | -25 | 127 | -11 | -108 | -10 | -23 | 136 | 75 | 58 | 286 | 181 | 267 | 167 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -91 | -25 | 127 | -11 | -108 | -10 | -23 | 136 | 75 | 58 | 286 | 181 | 267 | 167 |
| Net financials | 0 | 0 | -0 | -0 | -0 | -0 | 0 | -2 | -2 | 6 | 10 | 11 | 5 | -1 |
| Profit before tax | -49 | -25 | 127 | -12 | -108 | -11 | -23 | 134 | 73 | 64 | 296 | 192 | 273 | 166 |
| Tax | 21 | 19 | 13 | -9 | -24 | -2 | -5 | 30 | 17 | 15 | 66 | 45 | 62 | 40 |
| Net profit | -70 | -44 | 113 | -2 | -85 | -8 | -18 | 104 | 57 | 49 | 230 | 148 | 210 | 125 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 108 | 171 | 242 | 167 | 190 | 244 | 158 | 134 | 277 | 387 | 576 | 667 | 719 | 735 |
| Equity | -36 | -81 | 33 | 30 | -54 | -63 | -81 | 24 | 80 | 129 | 359 | 447 | 536 | 526 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 15 | 66 | 45 | 62 | 42 |
| Short-term debt | 145 | 251 | 209 | 137 | 245 | 307 | 239 | 110 | 183 | 242 | 151 | 175 | 121 | 167 |
| Total debt | 145 | 251 | 209 | 137 | 245 | 307 | 239 | 110 | 197 | 258 | 217 | 220 | 183 | 209 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Schmidt-Petersen | Board of Directors | 0 companies |
| Finn Højsgaard | Chairman | 0 companies |