| Revenue | DKK 19K | -35% |
| EBITDA | DKK 6K | -77% |
| Net profit | DKK 6K | -78% |
| Total assets | DKK 174K | +14% |
| Equity | DKK 132K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 349 | 543 | 480 | 475 | 457 | 476 | 399 | 296 | 107 | 14 | 25 | 24 | 29 | 19 |
| Staff expenses | -237 | -227 | -216 | -251 | -211 | -223 | -129 | -331 | -122 | -34 | -10 | -7 | -2 | -12 |
| EBITDA | 61 | 250 | 196 | 150 | 233 | 183 | 269 | -35 | -15 | -20 | 15 | 17 | 27 | 6 |
| Depreciation & amort. | -42 | -42 | -42 | -42 | -42 | -42 | -148 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 19 | 207 | 153 | 108 | 190 | 141 | 121 | -35 | -15 | -20 | 15 | 17 | 27 | 6 |
| Net financials | -0 | 3 | -27 | -24 | 52 | -19 | -509 | -1 | -1 | -0 | -0 | -1 | -0 | -1 |
| Profit before tax | 18 | 210 | 126 | 84 | 200 | 122 | -388 | -36 | -15 | -20 | 14 | 17 | 26 | 5 |
| Tax | -2 | 78 | 44 | 32 | 24 | 39 | 59 | -7 | -2 | 2 | -0 | -0 | -0 | -0 |
| Net profit | 21 | 133 | 83 | 53 | 176 | 83 | -447 | -29 | -13 | -22 | 14 | 17 | 26 | 6 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 810 | 804 | 956 | 893 | 1.009 | 991 | 375 | 242 | 118 | 96 | 104 | 132 | 152 | 174 |
| Equity | 258 | 391 | 473 | 526 | 602 | 685 | 239 | 104 | 91 | 68 | 83 | 100 | 126 | 132 |
| Long-term debt | 0 | 0 | 0 | 0 | 265 | 160 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 552 | 414 | 483 | 367 | 407 | 306 | 131 | 138 | 27 | 28 | 21 | 32 | 26 | 42 |
| Total debt | 552 | 414 | 483 | 367 | 407 | 306 | 131 | 138 | 27 | 28 | 21 | 32 | 26 | 42 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 33.3% | 33.3% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |