| Revenue | DKK 709K | -328% |
| EBITDA | DKK -129K | +72% |
| Net profit | DKK 823K | +1779% |
| Total assets | DKK 16,5M | +7% |
| Equity | DKK 15,1M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.942 | 1.094 | 1.036 | 578 | 719 | 570 | -243 | 811 | 94 | -19 | 295 | -311 | 709 |
| Staff expenses | -941 | -1.031 | -695 | -366 | -111 | -148 | -18 | -5 | -6 | -2 | -32 | -148 | -838 |
| EBITDA | 752 | 63 | 341 | 329 | 607 | 422 | -225 | 859 | 88 | -20 | 263 | -459 | -129 |
| Depreciation & amort. | -119 | -119 | -0 | 59 | -92 | -92 | -92 | 27 | -47 | -47 | -47 | -47 | -47 |
| EBIT | 633 | -56 | 341 | 271 | 515 | 330 | -317 | 832 | 41 | -68 | 215 | -506 | -176 |
| Net financials | 123 | -2.755 | 1.776 | 419 | 1.378 | 2.786 | -362 | 459 | -284 | 1.063 | 2.718 | 482 | 850 |
| Profit before tax | 756 | -2.811 | 2.117 | 689 | 1.894 | 3.117 | -679 | 1.292 | -244 | 995 | 2.934 | -24 | 673 |
| Tax | 144 | 6 | 102 | -0 | 5 | -39 | 147 | -70 | 155 | -200 | -32 | -68 | -150 |
| Net profit | 612 | -2.817 | 2.015 | 689 | 1.889 | 3.156 | -827 | 1.362 | -399 | 1.195 | 2.966 | 44 | 823 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.704 | 7.184 | 8.392 | 8.828 | 10.786 | 11.260 | 10.484 | 11.557 | 11.270 | 12.990 | 15.264 | 15.381 | 16.516 |
| Equity | 8.174 | 5.357 | 7.372 | 8.062 | 9.951 | 10.258 | 9.432 | 10.793 | 10.395 | 11.220 | 14.186 | 14.229 | 15.052 |
| Long-term debt | 293 | 0 | 0 | 417 | 363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.236 | 1.827 | 1.019 | 340 | 457 | 1.002 | 1.053 | 764 | 833 | 1.771 | 1.079 | 1.151 | 1.464 |
| Total debt | 1.530 | 1.827 | 1.019 | 757 | 820 | 1.002 | 1.053 | 764 | 833 | 1.771 | 1.079 | 1.151 | 1.464 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JM Audit | Audit | 2010 | — | — |
HH Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| John Møller Lund | Audit | 0 companies |
| Helle Harding Kristiansen | Management | 0 companies |