| Revenue | DKK 561K | +10% |
| EBITDA | DKK 10K | +842% |
| Net profit | DKK 765 | +110% |
| Total assets | DKK 324K | +4% |
| Equity | DKK 182K | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 955 | 1.156 | 1.221 | 1.174 | 968 | 803 | 595 | 686 | 609 | 547 | 538 | 476 | 512 | 561 |
| Staff expenses | -939 | -1.132 | -1.184 | -1.141 | -908 | -811 | -581 | -641 | -571 | -512 | -499 | -477 | -514 | -551 |
| EBITDA | 15 | 25 | 37 | 33 | 59 | -7 | 14 | 46 | 39 | 35 | 39 | -1 | -1 | 10 |
| Depreciation & amort. | 27 | 10 | 18 | 8 | 8 | -0 | -0 | -0 | -0 | -5 | -7 | -7 | -7 | -7 |
| EBIT | -11 | 15 | 19 | 25 | 51 | -7 | 14 | 46 | 39 | 30 | 32 | -8 | -8 | 3 |
| Net financials | 0 | 0 | -0 | 0 | -0 | -1 | -1 | -1 | 1 | -1 | -2 | -0 | -1 | -1 |
| Profit before tax | -11 | 15 | 19 | 25 | 51 | -8 | 14 | 44 | 40 | 29 | 30 | -9 | -9 | 2 |
| Tax | -3 | 5 | 5 | 6 | 12 | -2 | 7 | 10 | 9 | 6 | 6 | -2 | -1 | 1 |
| Net profit | -9 | 10 | 14 | 19 | 39 | -6 | 7 | 34 | 31 | 23 | 24 | -7 | -8 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 285 | 276 | 391 | 407 | 421 | 304 | 363 | 427 | 393 | 481 | 326 | 300 | 313 | 324 |
| Equity | 110 | 120 | 134 | 154 | 193 | 186 | 193 | 228 | 148 | 171 | 195 | 189 | 181 | 182 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 13 | 26 | 0 | 0 | 0 | 0 | 14 | 14 |
| Short-term debt | 175 | 156 | 257 | 253 | 228 | 117 | 155 | 173 | 245 | 309 | 125 | 108 | 116 | 128 |
| Total debt | 175 | 156 | 257 | 253 | 228 | 117 | 168 | 199 | 245 | 309 | 125 | 108 | 130 | 142 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CR Audit | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| CENSOR REVISION ApS | Audit | 0 companies |