| Revenue | DKK 2,2M | +0% |
| EBITDA | DKK -45K | +50% |
| Net profit | DKK -36K | +52% |
| Total assets | DKK 1,7M | -3% |
| Equity | DKK 346K | -23% |
| Employees | 17 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 828 | 2.055 | 2.283 | 2.032 | 1.974 | 2.408 | 2.549 | 2.760 | 3.288 | 2.355 | 2.788 | 2.381 | 2.184 | 2.193 |
| Staff expenses | -634 | -1.694 | -1.933 | -1.727 | -2.025 | -2.134 | -2.231 | -2.655 | -2.803 | -2.452 | -2.617 | -2.447 | -2.275 | -2.238 |
| EBITDA | 194 | 361 | 351 | 305 | -51 | 274 | 318 | 105 | 485 | -97 | 171 | -66 | -91 | -45 |
| Depreciation & amort. | -32 | -70 | -70 | -70 | -0 | -109 | -0 | -0 | -1 | -14 | -6 | -14 | -10 | -10 |
| EBIT | 163 | 291 | 281 | 235 | -51 | 165 | 318 | 105 | 484 | -112 | 165 | -79 | -101 | -55 |
| Net financials | -1 | 0 | -2 | -0 | 98 | -1 | -3 | -1 | -13 | 3 | 11 | 14 | 25 | 19 |
| Profit before tax | 162 | 291 | 279 | 235 | 47 | 459 | 315 | 104 | 471 | -109 | 176 | -66 | -76 | -36 |
| Tax | 40 | 39 | -6 | -11 | -0 | 148 | 72 | -136 | 112 | -43 | 24 | 5 | -0 | -0 |
| Net profit | 122 | 251 | 285 | 246 | 47 | 312 | 244 | 240 | 360 | -66 | 152 | -70 | -76 | -36 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 422 | 787 | 983 | 1.269 | 1.313 | 1.904 | 1.658 | 1.723 | 2.417 | 2.283 | 2.272 | 2.035 | 1.713 | 1.666 |
| Equity | 152 | 403 | 688 | 934 | 981 | 1.293 | 1.101 | 458 | 762 | 640 | 735 | 588 | 450 | 346 |
| Long-term debt | 0 | 39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 45 | 91 | 294 | 334 | 332 | 611 | 556 | 1.266 | 1.655 | 1.643 | 1.537 | 1.447 | 1.263 | 1.320 |
| Total debt | 270 | 384 | 294 | 334 | 332 | 611 | 556 | 1.266 | 1.655 | 1.643 | 1.537 | 1.447 | 1.263 | 1.320 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FB | Audit | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Frank Bergmann Hansen | Audit | 0 companies |