| Revenue | DKK 963K | -41% |
| EBITDA | DKK 210K | +258% |
| Net profit | DKK 187K | +241% |
| Total assets | DKK 2,7M | +0% |
| Equity | DKK 2M | +10% |
| Employees | 7 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.191 | 1.374 | 478 | 215 | 940 | 999 | 1.685 | 1.638 | 1.510 | 1.591 | 1.469 | 1.614 | 1.619 | 963 |
| Staff expenses | -1.361 | -1.174 | -324 | -169 | -598 | -760 | -819 | -887 | -797 | -766 | -753 | -819 | -918 | -679 |
| EBITDA | 830 | 210 | 181 | 117 | 341 | 239 | 139 | -18 | 40 | 185 | 60 | 42 | -133 | 210 |
| Depreciation & amort. | 213 | -198 | -187 | -181 | -61 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -11 |
| EBIT | 617 | 13 | -5 | -64 | 280 | 226 | 139 | -18 | 40 | 185 | 60 | 42 | -133 | 199 |
| Net financials | -38 | -25 | -27 | -22 | -20 | -12 | -9 | -12 | -13 | -18 | 0 | 0 | -0 | 0 |
| Profit before tax | 579 | -12 | -33 | -86 | 260 | 213 | 130 | -30 | 27 | 167 | 30 | 41 | -133 | 199 |
| Tax | 150 | 5 | 14 | 35 | 57 | 47 | 29 | -0 | 5 | 37 | 7 | 5 | -0 | 12 |
| Net profit | 429 | -17 | -46 | -121 | 203 | 167 | 101 | -30 | 21 | 130 | 24 | 36 | -133 | 187 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.627 | 2.521 | 2.213 | 2.003 | 2.292 | 2.411 | 2.737 | 2.606 | 2.612 | 2.656 | 2.700 | 2.744 | 2.662 | 2.674 |
| Equity | 1.831 | 1.766 | 1.670 | 1.499 | 1.702 | 1.869 | 1.970 | 1.940 | 1.963 | 2.093 | 2.117 | 1.982 | 1.849 | 2.036 |
| Long-term debt | 177 | 0 | 0 | 0 | 43 | 41 | 64 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 549 | 697 | 518 | 504 | 547 | 502 | 703 | 659 | 648 | 563 | 583 | 762 | 813 | 637 |
| Total debt | 726 | 697 | 518 | 504 | 590 | 542 | 767 | 667 | 648 | 563 | 583 | 762 | 813 | 637 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KL Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Kurt Lægaard | Audit | 0 companies |