| Revenue | DKK -20K | -164% |
| EBITDA | DKK -20K | -164% |
| Net profit | DKK 40K | -87% |
| Total assets | DKK 2,3M | -2% |
| Equity | DKK 1,2M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 703 | 502 | 615 | 654 | 627 | 29 | 58 | 48 | 16 | 64 | 76 | 79 | 31 | -20 |
| Staff expenses | -498 | -430 | -376 | -461 | -466 | -125 | -6 | -11 | -76 | -14 | -0 | -53 | -0 | -0 |
| EBITDA | 205 | 73 | 239 | 194 | 172 | -96 | 51 | 38 | -60 | 50 | 76 | 26 | 31 | -20 |
| Depreciation & amort. | -282 | -0 | -2 | -13 | 5 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -77 | 73 | 238 | 181 | 166 | -102 | 51 | 38 | -60 | 50 | 76 | 26 | 31 | -20 |
| Net financials | 56 | 52 | 67 | 25 | 56 | 52 | -55 | 140 | 65 | 88 | -286 | 238 | 365 | 81 |
| Profit before tax | -21 | 125 | 304 | 206 | 222 | -50 | -4 | 177 | 5 | 137 | -209 | 265 | 396 | 62 |
| Tax | -19 | 32 | 76 | 54 | 68 | -0 | -0 | 28 | 1 | 30 | -0 | 12 | 87 | 21 |
| Net profit | -1 | 93 | 228 | 152 | 154 | -50 | -4 | 149 | 4 | 107 | -209 | 252 | 309 | 40 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.331 | 1.619 | 1.782 | 1.910 | 2.092 | 1.758 | 1.772 | 1.929 | 1.907 | 2.014 | 1.722 | 1.936 | 2.338 | 2.291 |
| Equity | 1.187 | 1.183 | 1.313 | 1.366 | 1.418 | 1.371 | 1.369 | 1.410 | 1.304 | 1.297 | 974 | 1.108 | 1.295 | 1.201 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 144 | 436 | 469 | 544 | 673 | 388 | 403 | 519 | 604 | 716 | 748 | 828 | 1.043 | 1.090 |
| Total debt | 144 | 436 | 469 | 544 | 673 | 388 | 403 | 519 | 604 | 716 | 748 | 828 | 1.043 | 1.090 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SD Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 | |
| Individual | 0.0% | 0.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Steen Drewsen | Audit | 0 companies |