| Revenue | DKK -18K | -8% |
| EBITDA | DKK -18K | +8% |
| Net profit | DKK -824K | -382% |
| Total assets | DKK 909K | -62% |
| Equity | DKK 855K | -63% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 918 | 1.157 | 1.161 | 1.492 | 2.352 | 2.319 | 2.536 | 1.933 | -20 | -14 | -14 | -20 | -20 | -18 |
| Staff expenses | -771 | -857 | -923 | -1.071 | -1.187 | -1.356 | -1.389 | -954 | -4 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 147 | 300 | 239 | 421 | 1.109 | 920 | 1.119 | 915 | -24 | -14 | -14 | -20 | -20 | -18 |
| Depreciation & amort. | 40 | 87 | -87 | -91 | -59 | -52 | -49 | 0 | 0 | 0 | -0 | -0 | -0 | -0 |
| EBIT | 107 | 213 | 151 | 330 | 1.050 | 868 | 1.071 | 915 | -24 | -14 | -14 | -20 | -20 | -18 |
| Net financials | -54 | -102 | -23 | -4 | 1 | 9 | -59 | -212 | -171 | 881 | -164 | 632 | 395 | -803 |
| Profit before tax | 53 | 110 | 129 | 325 | 1.051 | 877 | 1.012 | 703 | -195 | 867 | -178 | 612 | 375 | -821 |
| Tax | 14 | 29 | 31 | 107 | 231 | 155 | 223 | 148 | -0 | 148 | -39 | 137 | 82 | 3 |
| Net profit | 39 | 81 | 98 | 218 | 820 | 721 | 789 | 555 | -195 | 719 | -138 | 476 | 292 | -824 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.895 | 2.750 | 2.982 | 3.230 | 3.592 | 4.151 | 5.188 | 4.020 | 2.787 | 3.193 | 2.730 | 2.621 | 2.398 | 909 |
| Equity | 505 | 586 | 683 | 901 | 1.721 | 2.342 | 3.028 | 3.477 | 2.774 | 3.183 | 2.681 | 2.607 | 2.299 | 855 |
| Long-term debt | 254 | 264 | 264 | 150 | 72 | 0 | 0 | 454 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.136 | 1.900 | 2.034 | 2.179 | 1.799 | 1.809 | 2.160 | 89 | 13 | 10 | 49 | 14 | 99 | 54 |
| Total debt | 2.390 | 2.164 | 2.299 | 2.329 | 1.871 | 1.809 | 2.160 | 543 | 13 | 10 | 49 | 14 | 99 | 54 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FE Audit | Audit | 2008 | — | — |
| Audit | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Finn Erik Olsen | Audit | 0 companies |
| Dan Linddal Bechmann Andersen | Audit | 0 companies |