| Revenue | DKK 806K | -19% |
| EBITDA | DKK 145K | -35% |
| Net profit | DKK 109K | -27% |
| Total assets | DKK 622K | +0% |
| Equity | DKK 178K | +159% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 75 | 35 | 263 | 484 | 338 | 318 | -7 | 550 | 183 | 505 | 1.026 | 351 | 998 | 806 |
| Staff expenses | -98 | -5 | -374 | -387 | -300 | -572 | -364 | -350 | -421 | -345 | -590 | -469 | -774 | -661 |
| EBITDA | -24 | 30 | -111 | 6 | 38 | -254 | -371 | 200 | -238 | 159 | 435 | -118 | 224 | 145 |
| Depreciation & amort. | -0 | -0 | -7 | -2 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -24 | 30 | -119 | 3 | 35 | -257 | -374 | 197 | -239 | 159 | 435 | -118 | 224 | 145 |
| Net financials | 24 | 29 | 14 | 10 | 22 | 9 | -12 | -11 | -20 | -18 | -37 | -19 | -23 | 9 |
| Profit before tax | 0 | 59 | -67 | 33 | 57 | -248 | -385 | 186 | -259 | 142 | 398 | -138 | 201 | 155 |
| Tax | 4 | 18 | 19 | 10 | 34 | 8 | -0 | -95 | 95 | -0 | -24 | -24 | 51 | 46 |
| Net profit | -3 | 41 | -86 | 24 | 23 | -256 | -385 | 281 | -354 | 142 | 422 | -114 | 150 | 109 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 449 | 594 | 941 | 608 | 632 | 306 | 110 | 537 | 557 | 947 | 520 | 377 | 621 | 622 |
| Equity | 182 | 224 | 138 | 161 | 184 | -72 | -458 | -177 | -531 | -389 | 33 | -81 | 69 | 178 |
| Long-term debt | 1 | 16 | 0 | 0 | 13 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 266 | 354 | 803 | 447 | 435 | 378 | 567 | 714 | 938 | 1.336 | 487 | 458 | 552 | 444 |
| Total debt | 266 | 370 | 803 | 447 | 448 | 378 | 567 | 714 | 1.088 | 1.336 | 487 | 458 | 552 | 444 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Audit | Audit | 2020 | — | — |
EJ Management | Management | 2026 | — | — |
MB Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Ryding | Audit | 0 companies |
| Eva Jensen | Management | 0 companies |
| Martin Bo Kofoed Jensen | Management | 0 companies |