| Revenue | DKK 1,6M | -12% |
| EBITDA | DKK 16K | -98% |
| Net profit | DKK 14K | -97% |
| Total assets | DKK 2M | -13% |
| Equity | DKK 1,8M | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 790 | 1.077 | 887 | 1.635 | 1.209 | 1.246 | 945 | 1.789 | 1.408 | 1.633 | 1.218 | 1.798 | 1.787 | 1.571 |
| Staff expenses | -564 | -532 | -576 | -645 | -613 | -587 | -529 | -694 | -516 | -512 | -506 | -650 | -691 | -1.184 |
| EBITDA | 31 | 93 | -162 | 429 | 271 | 336 | 68 | 228 | 208 | 536 | 358 | 638 | 745 | 16 |
| Depreciation & amort. | -6 | -6 | -6 | -6 | -18 | -72 | -56 | -5 | -45 | -110 | -110 | -110 | -70 | -0 |
| EBIT | 25 | 87 | -168 | 423 | 253 | 264 | 13 | 223 | 163 | 426 | 248 | 528 | 675 | 16 |
| Net financials | -40 | -2 | -0 | 8 | -3 | -2 | -2 | -1 | 2 | 1 | 4 | 12 | 6 | 4 |
| Profit before tax | -15 | 85 | -168 | 431 | 250 | 262 | 11 | 222 | 165 | 426 | 253 | 541 | 681 | 20 |
| Tax | 1 | 22 | -39 | 100 | 57 | 58 | 3 | 49 | 37 | 102 | 39 | 124 | 151 | 6 |
| Net profit | -17 | 63 | -129 | 331 | 193 | 203 | 8 | 173 | 128 | 324 | 213 | 416 | 530 | 14 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 277 | 467 | 233 | 837 | 576 | 688 | 836 | 773 | 1.107 | 1.533 | 1.403 | 1.833 | 2.279 | 1.994 |
| Equity | 189 | 253 | 124 | 454 | 347 | 451 | 459 | 632 | 760 | 1.084 | 1.183 | 1.481 | 1.891 | 1.769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 87 | 215 | 109 | 383 | 229 | 237 | 377 | 135 | 347 | 450 | 220 | 352 | 388 | 224 |
| Total debt | 87 | 215 | 109 | 383 | 229 | 237 | 377 | 135 | 347 | 450 | 220 | 352 | 388 | 224 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LB Audit | Audit | 2012 | — | — |
VG Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Bo Jørgensen | Audit | 0 companies |
| Vibeke Gylling | Management | 0 companies |