| Revenue | DKK 1,4M | +11% |
| EBITDA | DKK 630K | +34% |
| Net profit | DKK 304K | -18% |
| Total assets | DKK 3M | -27% |
| Equity | DKK 853K | +55% |
| Employees | 5 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.100 | 1.112 | 877 | 1.128 | 835 | 979 | 503 | 644 | 1.117 | 983 | 1.243 | 1.377 |
| Staff expenses | -581 | -592 | -739 | -638 | -966 | -886 | -774 | -554 | -751 | -743 | -775 | -747 |
| EBITDA | 519 | 520 | 138 | 490 | -132 | 93 | -272 | 91 | 366 | 239 | 469 | 630 |
| Depreciation & amort. | -91 | -91 | -91 | -97 | -103 | -11 | -11 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 427 | 429 | 46 | 393 | -234 | 82 | -283 | 91 | 366 | 239 | 469 | 630 |
| Net financials | -171 | -159 | -240 | -144 | -171 | -144 | -112 | -157 | -112 | -124 | -95 | -246 |
| Profit before tax | 256 | 270 | -194 | 249 | -406 | -63 | -394 | -66 | 254 | 116 | 373 | 384 |
| Tax | 64 | 72 | -42 | 58 | 1 | -0 | -0 | -0 | -0 | -0 | -0 | 80 |
| Net profit | 192 | 198 | -152 | 191 | -407 | -63 | -394 | -66 | 254 | 116 | 373 | 304 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.774 | 4.554 | 3.478 | 3.335 | 2.972 | 3.991 | 2.209 | 1.975 | 2.316 | 2.862 | 4.061 | 2.971 |
| Equity | 599 | 696 | 544 | 735 | 329 | 266 | -128 | -194 | 60 | 175 | 549 | 853 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.091 | 3.797 | 2.915 | 2.599 | 2.643 | 3.725 | 2.337 | 2.169 | 2.256 | 2.686 | 3.512 | 2.118 |
| Total debt | 3.091 | 3.797 | 2.915 | 2.599 | 2.643 | 3.725 | 2.337 | 2.169 | 2.256 | 2.686 | 3.512 | 2.118 |
No data on file.
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Dennis Vinkel Stoustrup | Board of Directors | 0 companies |
| Irina Andresen | Board of Directors | 0 companies |
| Peter Jørgensen Terp | Board of Directors | 0 companies |
| Eilif Underbjerg Hansen | Board of Directors | 0 companies |