| Revenue | DKK -40K | -37% |
| EBITDA | DKK -40K | +37% |
| Net profit | DKK -45K | +26% |
| Total assets | DKK 2,3M | -7% |
| Equity | DKK 2,3M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 586 | 1.389 | 1.298 | 2.893 | 2.351 | 2.222 | 2.748 | 248 | 185 | 145 | 168 | 209 | -63 | -40 |
| Staff expenses | -540 | -755 | -1.013 | -1.448 | -1.457 | -1.591 | -1.766 | -297 | -92 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 46 | 634 | 571 | 1.221 | 744 | 632 | 982 | -106 | 92 | 145 | 168 | 209 | -63 | -40 |
| Depreciation & amort. | -0 | -12 | -74 | -94 | -118 | -131 | -162 | -115 | -27 | -27 | -22 | -21 | -19 | -19 |
| EBIT | 46 | 622 | 497 | 1.127 | 625 | 501 | 820 | -221 | 65 | 117 | 146 | 188 | -82 | -58 |
| Net financials | -2 | 0 | -2 | -4 | 0 | -11 | -23 | -14 | -12 | -12 | -19 | -9 | -1 | 0 |
| Profit before tax | 44 | 622 | 209 | 2.344 | 625 | 490 | 797 | -235 | 53 | 106 | 127 | 179 | -82 | -58 |
| Tax | 9 | 127 | 49 | 277 | 136 | 109 | 177 | -90 | 11 | 17 | 15 | 15 | -21 | -13 |
| Net profit | 36 | 495 | 160 | 846 | 489 | 381 | 619 | -146 | 41 | 88 | 112 | 164 | -61 | -45 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 686 | 1.397 | 1.877 | 2.929 | 3.447 | 3.551 | 3.964 | 3.104 | 2.866 | 2.792 | 2.754 | 2.618 | 2.439 | 2.272 |
| Equity | 507 | 1.002 | 1.162 | 1.508 | 1.998 | 2.379 | 2.798 | 2.654 | 2.588 | 2.566 | 2.565 | 2.616 | 2.437 | 2.269 |
| Long-term debt | 0 | 114 | 0 | 0 | 147 | 496 | 484 | 271 | 225 | 184 | 146 | 0 | 0 | 0 |
| Short-term debt | 179 | 272 | 906 | 1.410 | 1.302 | 667 | 663 | 179 | 53 | 42 | 42 | 3 | 2 | 3 |
| Total debt | 179 | 386 | 706 | 1.410 | 1.449 | 1.163 | 1.146 | 450 | 278 | 226 | 188 | 3 | 2 | 3 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CN | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Carsten Nyrup Jørgensen | Audit | 0 companies |