| Revenue | DKK 370K | -18% |
| EBITDA | DKK -6K | -104% |
| Net profit | DKK -41K | -153% |
| Total assets | DKK 227K | -45% |
| Equity | DKK 89K | -59% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 138 | 277 | 266 | 404 | 332 | 373 | 532 | 599 | 895 | 640 | 449 | 370 |
| Staff expenses | -128 | -256 | -253 | -0 | -328 | -348 | -371 | -465 | -783 | -647 | -295 | -376 |
| EBITDA | 7 | 5 | 13 | 76 | 28 | 25 | 162 | 134 | 112 | -7 | 154 | -6 |
| Depreciation & amort. | -0 | -0 | -15 | -34 | -19 | -14 | -1 | -32 | -47 | -47 | -47 | -31 |
| EBIT | 7 | 5 | -2 | 41 | 9 | 11 | 160 | 101 | 66 | -54 | 108 | -38 |
| Net financials | -1 | -1 | -0 | -2 | -1 | 0 | -1 | -21 | -6 | -8 | -7 | -3 |
| Profit before tax | 6 | 4 | -2 | 40 | 8 | 11 | 159 | 80 | 59 | -62 | 101 | -40 |
| Tax | 1 | 2 | 1 | 18 | 4 | 5 | 34 | 24 | 14 | -13 | 24 | 0 |
| Net profit | 5 | 2 | -3 | 22 | 4 | 6 | 125 | 56 | 45 | -48 | 77 | -41 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 168 | 259 | 251 | 333 | 254 | 186 | 1.029 | 611 | 554 | 381 | 410 | 227 |
| Equity | 85 | 87 | 84 | 106 | 109 | 116 | 241 | 297 | 231 | 143 | 220 | 89 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155 | 106 | 55 | 15 | 0 |
| Short-term debt | 83 | 130 | 167 | 226 | 145 | 70 | 788 | 155 | 213 | 183 | 175 | 138 |
| Total debt | 83 | 172 | 167 | 226 | 145 | 70 | 788 | 310 | 319 | 238 | 190 | 138 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Unofficial title | Unofficial title | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 | |
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Søren Merrild Bie | Unofficial title | 0 companies |