| Revenue | DKK -231K | -8% |
| EBITDA | DKK -231K | +8% |
| Net profit | DKK -240K | +16% |
| Total assets | DKK 41K | -92% |
| Equity | DKK -62K | -135% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 429 | -345 | -174 | 1.332 | 1.120 | 1.134 | 938 | 972 | 829 | 857 | 369 | -252 | -231 |
| Staff expenses | -0 | -0 | -0 | -900 | -828 | -989 | -882 | -1.040 | -797 | -748 | -1 | -0 | -0 |
| EBITDA | 429 | -345 | -174 | 432 | 292 | 145 | 56 | -68 | 32 | 110 | 368 | -252 | -231 |
| Depreciation & amort. | -65 | -68 | -65 | -19 | -20 | -12 | -16 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 364 | -413 | -239 | 413 | 272 | 133 | 40 | -68 | 32 | 110 | 368 | -252 | -231 |
| Net financials | -9 | -18 | -43 | -51 | -71 | -71 | -61 | -42 | -49 | -68 | -65 | -34 | -9 |
| Profit before tax | 356 | -432 | -282 | 363 | 201 | 62 | -21 | -110 | -17 | 42 | 304 | -286 | -240 |
| Tax | 110 | 17 | -0 | -0 | 45 | 24 | 4 | -0 | -0 | -0 | 69 | -0 | -0 |
| Net profit | 246 | -449 | -282 | 363 | 156 | 38 | -25 | -110 | -17 | 42 | 234 | -286 | -240 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.429 | 3.886 | 3.736 | 3.962 | 4.652 | 3.278 | 4.038 | 3.907 | 2.345 | 1.119 | 1.713 | 546 | 41 |
| Equity | 811 | 265 | -17 | 346 | 402 | 340 | 315 | 205 | 188 | 229 | 464 | 178 | -62 |
| Long-term debt | 121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 497 | 3.621 | 3.753 | 3.616 | 4.250 | 2.937 | 3.723 | 3.702 | 2.158 | 890 | 1.250 | 368 | 103 |
| Total debt | 618 | 3.621 | 3.753 | 3.616 | 4.250 | 2.937 | 3.723 | 3.702 | 2.158 | 890 | 1.250 | 368 | 103 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2008 | |
| Individual | 50.0% | 50.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henrik Sjørslev | Unofficial title | 0 companies |