| Revenue | DKK 1,3M | +29% |
| EBITDA | DKK 19K | -76% |
| Net profit | DKK 603 | -99% |
| Total assets | DKK 492K | -18% |
| Equity | DKK 177K | +0% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 243 | 384 | 553 | 369 | 348 | 281 | 327 | 398 | 276 | 330 | 762 | 891 | 1.033 | 1.337 |
| Staff expenses | -328 | -361 | -412 | -388 | -284 | -276 | -326 | -362 | -324 | -378 | -648 | -825 | -953 | -1.317 |
| EBITDA | -85 | 23 | 141 | -19 | 64 | 5 | 1 | 36 | -48 | -48 | 114 | 60 | 80 | 19 |
| Depreciation & amort. | 29 | -26 | -12 | -0 | -0 | -0 | -2 | -4 | -4 | -6 | -0 | -0 | -10 | -13 |
| EBIT | -114 | -3 | 129 | -19 | 64 | 5 | -2 | 32 | -52 | -54 | 114 | 60 | 70 | 6 |
| Net financials | -6 | -10 | -10 | -6 | -6 | -2 | 3 | -2 | -1 | -1 | -1 | -0 | -3 | -1 |
| Profit before tax | -60 | -9 | 119 | -13 | 57 | 3 | 1 | 30 | -53 | -55 | 113 | 60 | 67 | 5 |
| Tax | 30 | 2 | 30 | 6 | 14 | 1 | 1 | 7 | -11 | -3 | 27 | 16 | 15 | 4 |
| Net profit | -90 | -11 | 88 | -19 | 44 | 3 | 1 | 23 | -42 | -51 | 86 | 44 | 52 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 136 | 154 | 234 | 184 | 154 | 235 | 194 | 210 | 159 | 79 | 311 | 404 | 603 | 492 |
| Equity | -40 | -51 | 37 | 18 | 62 | 65 | 65 | 88 | 46 | -5 | 81 | 125 | 177 | 177 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 176 | 204 | 197 | 166 | 92 | 170 | 128 | 122 | 113 | 84 | 231 | 279 | 426 | 315 |
| Total debt | 176 | 204 | 197 | 166 | 92 | 170 | 128 | 122 | 113 | 84 | 231 | 279 | 426 | 315 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Borelli | Board of Directors | 0 companies |