| Revenue | DKK 71K | +158% |
| EBITDA | DKK 39 | +100% |
| Net profit | DKK -1K | -158% |
| Total assets | DKK 406K | -42% |
| Equity | DKK 291K | -23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 691 | 563 | 480 | 419 | 355 | 288 | 249 | 125 | 107 | 114 | 81 | 119 | 27 | 71 |
| Staff expenses | -752 | -523 | -572 | -406 | -260 | -266 | -243 | -161 | -98 | -179 | -76 | -56 | -0 | -0 |
| EBITDA | -61 | 40 | -93 | 13 | 95 | 23 | 6 | -37 | 9 | -65 | 4 | 63 | -52 | 0 |
| Depreciation & amort. | -29 | -30 | -26 | -22 | -22 | -23 | -1 | -1 | -1 | -1 | -1 | -1 | -0 | -0 |
| EBIT | -90 | 10 | -119 | -9 | 73 | 0 | 5 | -37 | 9 | -65 | 4 | 62 | -52 | 0 |
| Net financials | 121 | 90 | 120 | 81 | -13 | 46 | 4 | 46 | -5 | 81 | -85 | 10 | 52 | -2 |
| Profit before tax | 31 | 100 | 1 | 72 | 60 | 46 | 10 | 9 | 4 | 16 | -81 | 72 | 0 | -2 |
| Tax | 1 | 23 | 1 | 17 | 14 | 11 | 3 | 3 | 1 | 4 | -0 | -0 | 1 | -1 |
| Net profit | 30 | 77 | 1 | 55 | 46 | 34 | 7 | 6 | 3 | 12 | -81 | 72 | -1 | -1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.543 | 1.441 | 1.445 | 1.362 | 1.231 | 1.162 | 979 | 857 | 791 | 859 | 738 | 819 | 705 | 406 |
| Equity | 1.208 | 1.134 | 1.038 | 995 | 943 | 879 | 787 | 743 | 666 | 599 | 428 | 471 | 379 | 291 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 331 | 302 | 405 | 367 | 290 | 288 | 196 | 114 | 124 | 260 | 311 | 348 | 326 | 115 |
| Total debt | 331 | 302 | 405 | 367 | 290 | 288 | 196 | 114 | 124 | 260 | 311 | 348 | 326 | 115 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH | Audit | 1975 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 1992 | |
| Individual | 50.0% | 50.0% | 1992 |
| Person | Role here | Other companies |
|---|---|---|
| Jan Helly Juell-Hansen | Audit | 0 companies |