| Revenue | DKK -20K | -116% |
| EBITDA | DKK -275K | -71% |
| Net profit | DKK -285K | -67% |
| Total assets | DKK 291K | +10% |
| Equity | DKK -1,1M | -34% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 937 | 908 | 1.121 | 1.339 | 1.041 | 1.145 | 810 | 786 | 610 | 475 | 315 | 166 | 129 | -20 |
| Staff expenses | -543 | -644 | -716 | -1.051 | -1.029 | -1.021 | -972 | -923 | -690 | -598 | -474 | -247 | -290 | -255 |
| EBITDA | 394 | 263 | 406 | 288 | 12 | 124 | -161 | -137 | -81 | -123 | -159 | -80 | -161 | -275 |
| Depreciation & amort. | -275 | -236 | -123 | -46 | -36 | -41 | -29 | -18 | -11 | -12 | -9 | -9 | -9 | -9 |
| EBIT | 119 | 27 | 283 | 242 | -24 | 83 | -190 | -155 | -91 | -135 | -167 | -89 | -170 | -284 |
| Net financials | -31 | -23 | -2 | -1 | -1 | -1 | -2 | -8 | -10 | -18 | -12 | -16 | -1 | -1 |
| Profit before tax | 88 | 4 | 281 | 241 | -25 | 82 | -192 | -163 | -101 | -153 | -179 | -105 | -170 | -285 |
| Tax | 24 | -64 | 74 | 71 | -3 | 20 | -41 | 74 | 2 | 3 | 2 | 1 | 0 | -0 |
| Net profit | 64 | 67 | 206 | 169 | -22 | 62 | -151 | -236 | -103 | -155 | -181 | -106 | -171 | -285 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 758 | 734 | 755 | 792 | 478 | 567 | 387 | 219 | 287 | 280 | 238 | 350 | 265 | 291 |
| Equity | 246 | 314 | 520 | 429 | 207 | 270 | 119 | -118 | -220 | -376 | -557 | -663 | -834 | -1.118 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 512 | 421 | 235 | 362 | 270 | 298 | 268 | 337 | 508 | 656 | 795 | 1.013 | 1.099 | 1.410 |
| Total debt | 512 | 421 | 235 | 362 | 270 | 298 | 268 | 337 | 508 | 656 | 795 | 1.013 | 1.099 | 1.410 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| CENSOR REVISION ApS | Audit | 0 companies |