| Revenue | DKK 808K | -10% |
| EBITDA | DKK -2K | -102% |
| Net profit | DKK 20K | -77% |
| Total assets | DKK 1,5M | +15% |
| Equity | DKK 1,1M | +2% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 680 | 476 | 598 | 796 | 974 | 637 | 891 | 718 | 965 | 1.281 | 923 | 900 | 808 |
| Staff expenses | -664 | -510 | -492 | -660 | -660 | -648 | -796 | -690 | -917 | -1.116 | -806 | -799 | -810 |
| EBITDA | -0 | -56 | 92 | 136 | 113 | -11 | 95 | 28 | 48 | 166 | 117 | 101 | -2 |
| Depreciation & amort. | -0 | -0 | -0 | -7 | -0 | -0 | -2 | -7 | -7 | -5 | -0 | -0 | -0 |
| EBIT | -0 | -56 | 92 | 129 | 113 | -11 | 93 | 21 | 41 | 160 | 117 | 101 | -2 |
| Net financials | 9 | 10 | 6 | 6 | 6 | 7 | -5 | -3 | -6 | -10 | -9 | 13 | 30 |
| Profit before tax | 8 | -47 | 98 | 135 | 119 | -4 | 89 | 18 | 35 | 150 | 108 | 115 | 27 |
| Tax | -3 | -0 | 22 | 31 | 28 | 1 | 19 | 12 | 7 | 35 | 24 | 27 | 8 |
| Net profit | 11 | -47 | 76 | 104 | 92 | -5 | 70 | 7 | 28 | 115 | 84 | 88 | 20 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 692 | 569 | 679 | 1.158 | 1.317 | 983 | 1.199 | 1.068 | 1.459 | 1.651 | 1.761 | 1.324 | 1.526 |
| Equity | — | 459 | 535 | 639 | 731 | 726 | 795 | 802 | 830 | 945 | 1.029 | 1.117 | 1.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 186 | 110 | 144 | 519 | 586 | 258 | 403 | 266 | 629 | 706 | 732 | 207 | 390 |
| Total debt | 186 | 110 | 144 | 519 | 586 | 258 | 403 | 266 | 629 | 706 | 732 | 207 | 390 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1974 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 10.0% | 10.0% | 2025 | |
| Individual | 33.3% | 33.3% | 1974 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Laustsen & Ramsdahl | Audit | 0 companies |
| Jens Kristian Yde | Board of Directors | 0 companies |