| Revenue | DKK 1,6M | -4% |
| EBITDA | DKK -19K | +93% |
| Net profit | DKK -38K | +84% |
| Total assets | DKK 1,5M | -22% |
| Equity | DKK 494K | -17% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.198 | 2.144 | 2.380 | 2.074 | 2.195 | 2.162 | 1.890 | 2.046 | 2.206 | 2.367 | 1.957 | 1.870 | 1.683 | 1.613 |
| Staff expenses | -2.114 | -1.994 | -2.067 | -2.132 | -2.061 | -1.888 | -1.772 | -1.888 | -1.822 | -1.973 | -1.976 | -1.855 | -1.942 | -1.633 |
| EBITDA | 83 | 150 | 313 | -57 | 135 | 274 | 118 | 158 | 384 | 394 | -19 | -2 | -261 | -19 |
| Depreciation & amort. | 217 | 97 | -85 | -74 | -47 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -134 | 53 | 228 | -131 | 88 | 274 | 118 | 158 | 384 | 394 | -19 | -2 | -261 | -19 |
| Net financials | -141 | -100 | -73 | 33 | -65 | -56 | -38 | -27 | -28 | -14 | -11 | -53 | -33 | -29 |
| Profit before tax | -145 | -46 | 154 | -56 | 23 | 219 | 80 | 131 | 356 | 380 | -30 | -55 | -294 | -48 |
| Tax | 65 | 1 | 36 | 21 | 9 | 50 | 17 | 26 | 79 | 84 | -7 | -3 | -63 | -10 |
| Net profit | -210 | -48 | 118 | -78 | 13 | 168 | 63 | 104 | 276 | 295 | -23 | -52 | -231 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.609 | 2.204 | 2.499 | 1.973 | 1.714 | 1.912 | 1.914 | 2.111 | 2.430 | 2.466 | 1.903 | 2.025 | 1.867 | 1.450 |
| Equity | 328 | 280 | 399 | 321 | 326 | 494 | 558 | 609 | 832 | 1.072 | 992 | 883 | 593 | 494 |
| Long-term debt | 87 | 0 | 266 | 237 | 186 | 154 | 123 | 88 | 59 | 24 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.195 | 1.924 | 1.834 | 1.415 | 1.202 | 1.264 | 1.233 | 1.414 | 1.539 | 1.370 | 910 | 1.142 | 1.274 | 956 |
| Total debt | 2.281 | 1.924 | 2.100 | 1.652 | 1.388 | 1.417 | 1.357 | 1.502 | 1.598 | 1.394 | 910 | 1.142 | 1.274 | 956 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JJ Audit | Audit | 2025 | — | — |
KA | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Juul Buskbjerg | Audit | 0 companies |
| Knud Anders Holdgaard | Audit | 0 companies |