| Revenue | DKK 1,2M | -2% |
| EBITDA | DKK -365K | +25% |
| Net profit | DKK -288K | +24% |
| Total assets | DKK 559K | -26% |
| Equity | DKK -48K | -120% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.226 | 1.538 | 1.609 | 2.236 | 1.631 | 1.976 | 1.573 | 1.526 | 2.309 | 1.182 | 1.162 |
| Staff expenses | -1.009 | -616 | -664 | -1.031 | -1.613 | -1.845 | -1.541 | -1.585 | -1.571 | -1.667 | -1.528 |
| EBITDA | 46 | 18 | 101 | 164 | 18 | 131 | 32 | -58 | 739 | -485 | -365 |
| Depreciation & amort. | -9 | -9 | -9 | -9 | -9 | -12 | -9 | -9 | -18 | -0 | -0 |
| EBIT | 37 | 9 | 92 | 155 | 9 | 119 | 23 | -67 | 721 | -485 | -365 |
| Net financials | -39 | -25 | -6 | -6 | -13 | -31 | -23 | -12 | -14 | -2 | -4 |
| Profit before tax | -2 | -16 | 87 | 149 | -5 | 88 | 0 | -79 | 708 | -487 | -369 |
| Tax | -0 | -0 | 17 | 33 | -0 | 21 | -0 | -0 | 139 | -107 | -81 |
| Net profit | -2 | -16 | 70 | 116 | -5 | 68 | 0 | -79 | 569 | -380 | -288 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 306 | 438 | 390 | 666 | 599 | 847 | 947 | 765 | 1.281 | 755 | 559 |
| Equity | 48 | 32 | 101 | 217 | 212 | 130 | 130 | 51 | 620 | 240 | -48 |
| Long-term debt | 127 | 97 | 73 | 38 | 148 | 195 | 210 | 204 | 2 | 0 | 0 |
| Short-term debt | 131 | 309 | 216 | 411 | 238 | 521 | 606 | 510 | 659 | 515 | 607 |
| Total debt | 258 | 406 | 289 | 449 | 386 | 717 | 817 | 714 | 661 | 515 | 607 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2025 | |
| Individual | 33.3% | 33.3% | 2025 | |
| Individual | 50.0% | 50.0% | 2007 | |
| Individual | 33.3% | 33.3% | 2007 |
| Person | Role here | Other companies |
|---|