| Revenue | DKK 622K | -29% |
| EBITDA | DKK -296K | -4649% |
| Net profit | DKK -230K | -371% |
| Total assets | DKK 979K | -22% |
| Equity | DKK 601K | -38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 800 | 607 | 734 | 738 | 823 | 1.055 | 1.448 | 731 | 717 | 1.102 | 782 | 739 | 870 | 622 |
| Staff expenses | -381 | -390 | -472 | -542 | -540 | -560 | -601 | -683 | -835 | -778 | -948 | -724 | -863 | -918 |
| EBITDA | 419 | 217 | 262 | 196 | 283 | 496 | 847 | 48 | -118 | 270 | -166 | 15 | 7 | -296 |
| Depreciation & amort. | -22 | -16 | -0 | -0 | -0 | -6 | -10 | -35 | -35 | -11 | -0 | -0 | -0 | -0 |
| EBIT | 398 | 200 | 262 | 196 | 283 | 489 | 837 | 13 | -153 | 259 | -166 | 15 | 7 | -296 |
| Net financials | -7 | -10 | -8 | -8 | -4 | 14 | 0 | 14 | -62 | 168 | -88 | 50 | 78 | 66 |
| Profit before tax | 390 | 190 | 255 | 188 | 279 | 504 | 838 | 27 | -215 | 428 | -254 | 65 | 85 | -230 |
| Tax | 94 | 48 | 63 | 44 | 62 | 111 | 186 | 6 | -47 | 95 | -57 | -0 | -0 | -0 |
| Net profit | 296 | 142 | 191 | 144 | 217 | 393 | 652 | 21 | -168 | 333 | -198 | 65 | 85 | -230 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.604 | 1.274 | 1.768 | 2.197 | 1.893 | 2.885 | 3.453 | 2.548 | 2.130 | 2.554 | 1.748 | 1.618 | 1.252 | 979 |
| Equity | 832 | 925 | 1.067 | 1.111 | 1.229 | 1.520 | 2.066 | 1.979 | 1.312 | 1.449 | 1.138 | 1.003 | 966 | 601 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 772 | 349 | 700 | 1.086 | 664 | 1.363 | 1.374 | 553 | 819 | 1.104 | 610 | 615 | 286 | 378 |
| Total debt | 772 | 349 | 700 | 1.086 | 664 | 1.363 | 1.374 | 553 | 819 | 1.104 | 610 | 615 | 286 | 378 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HB Management | Management | 2008 | — | — |
CR Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henning Biil | Management | 0 companies |
| CENSOR REVISION ApS | Audit | 0 companies |