| Revenue | DKK 959K | -15% |
| EBITDA | DKK 40K | -43% |
| Net profit | DKK 3K | -91% |
| Total assets | DKK 518K | -4% |
| Equity | DKK 229K | +1% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.951 | 1.067 | 439 | 218 | 195 | 359 | 542 | 236 | 714 | 999 | 1.376 | 1.889 | 1.123 | 959 |
| Staff expenses | -0 | -0 | -0 | -186 | -71 | -339 | -472 | -543 | -588 | -896 | -866 | -1.209 | -970 | -845 |
| EBITDA | 82 | -147 | 59 | 32 | 124 | 20 | 70 | -307 | 126 | 103 | 438 | 255 | 70 | 40 |
| Depreciation & amort. | -0 | -0 | -0 | -50 | -54 | -53 | -58 | -32 | -35 | -49 | -89 | 17 | -21 | -0 |
| EBIT | 82 | -147 | 59 | -18 | 71 | -33 | 12 | -340 | 91 | 54 | 349 | 239 | 49 | 40 |
| Net financials | 0 | 0 | 0 | -11 | -15 | -13 | -7 | -14 | -32 | -16 | -4 | -1 | -16 | -37 |
| Profit before tax | 82 | -147 | 59 | -29 | 56 | -46 | 6 | -354 | 59 | 38 | 346 | 238 | 33 | 3 |
| Tax | 21 | -0 | -0 | -4 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 |
| Net profit | 62 | -147 | 59 | -26 | 56 | -46 | 6 | -354 | 59 | 38 | 346 | 238 | 33 | 3 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 400 | 491 | 335 | 474 | 708 | 468 | 521 | 243 | 671 | 554 | 871 | 835 | 537 | 518 |
| Equity | 162 | 82 | 140 | 114 | 186 | 140 | 146 | -208 | -148 | -110 | 235 | 473 | 225 | 229 |
| Long-term debt | 0 | 0 | 0 | 41 | 11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 238 | 409 | 195 | 319 | 511 | 328 | 375 | 451 | 819 | 664 | 636 | 361 | 312 | 290 |
| Total debt | 238 | 409 | 195 | 360 | 522 | 328 | 375 | 451 | 819 | 664 | 636 | 361 | 312 | 290 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SB Unofficial title | Unofficial title | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Bjerre Bach | Unofficial title | 0 companies |