| Revenue | DKK 199K | -11% |
| EBITDA | DKK 9K | -23% |
| Net profit | DKK -5K | +31% |
| Total assets | DKK 585K | +4% |
| Equity | DKK 489K | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 491 | 479 | 756 | 332 | 261 | 387 | 343 | 374 | 379 | 409 | 396 | 325 | 222 | 199 |
| Staff expenses | -408 | -433 | -620 | -338 | -371 | -298 | -339 | -333 | -363 | -342 | -375 | -289 | -211 | -190 |
| EBITDA | 59 | 30 | 137 | -6 | -108 | 89 | 4 | 41 | 16 | 67 | 20 | 35 | 12 | 9 |
| Depreciation & amort. | -0 | -0 | -11 | -11 | -9 | -8 | -4 | -6 | -5 | -5 | -0 | -4 | -18 | -18 |
| EBIT | 59 | 30 | 126 | -17 | -118 | 81 | -1 | 35 | 11 | 62 | 20 | 31 | -6 | -9 |
| Net financials | -1 | -0 | -0 | -1 | -0 | -1 | -2 | -1 | -2 | -4 | -3 | -1 | -0 | 0 |
| Profit before tax | 58 | 30 | 125 | -13 | -60 | 80 | -1 | 34 | 8 | 58 | 17 | 30 | -7 | -9 |
| Tax | 15 | 7 | 31 | 3 | 29 | 20 | 0 | 8 | 2 | 14 | 5 | 7 | 1 | -4 |
| Net profit | 44 | 22 | 94 | -15 | -89 | 60 | -2 | 26 | 7 | 44 | 13 | 23 | -7 | -5 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 481 | 493 | 665 | 538 | 459 | 509 | 461 | 565 | 587 | 618 | 646 | 603 | 562 | 585 |
| Equity | — | 341 | 435 | 420 | 331 | 391 | 389 | 416 | 422 | 467 | 479 | 502 | 494 | 489 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 163 | 152 | 230 | 118 | 128 | 118 | 71 | 149 | 164 | 149 | 159 | 86 | 52 | 87 |
| Total debt | 163 | 152 | 230 | 118 | 128 | 118 | 71 | 149 | 164 | 149 | 159 | 86 | 52 | 87 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HW Audit | Audit | 2010 | — | — |
MO Audit | Audit | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Henning West Hansen | Audit | 0 companies |
| Martin Oluf Andersen | Audit | 0 companies |