| Revenue | DKK -209K | +27% |
| EBITDA | DKK -393K | -13% |
| Net profit | DKK 2,9M | -25% |
| Total assets | DKK 56,6M | +3% |
| Equity | DKK 47,6M | +6% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -435 | -482 | 446 | -123 | -231 | -251 | 418 | -78 | -72 | -47 | -189 | -211 | -165 | -209 |
| Staff expenses | -264 | -254 | -203 | -283 | -266 | -244 | -204 | -184 | -184 | -184 | -207 | -184 | -184 | -184 |
| EBITDA | -171 | -228 | 242 | -3.106 | -2.020 | -472 | 214 | -261 | -256 | -231 | -396 | -395 | -349 | -393 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -171 | -228 | 242 | -3.106 | -2.020 | -472 | 214 | -261 | -256 | -231 | -396 | -395 | -349 | -393 |
| Net financials | -1.689 | -4.700 | 3.749 | 3.606 | -3.469 | 6.306 | -1.170 | -4.004 | -644 | 12.565 | -6.638 | -72 | 4.203 | 3.299 |
| Profit before tax | -608 | -4.073 | 3.991 | 3.199 | -3.965 | 5.811 | -957 | -4.265 | -900 | 12.334 | -7.034 | -467 | 3.855 | 2.906 |
| Tax | -174 | -981 | 859 | 705 | -803 | 1.272 | -94 | -0 | -0 | 1.592 | -0 | 35 | 28 | 38 |
| Net profit | -434 | -3.093 | 3.133 | 2.494 | -3.162 | 4.539 | -863 | -4.265 | -900 | 10.742 | -7.034 | -501 | 3.827 | 2.868 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 50.189 | 53.210 | 56.671 | 0 | 52.810 | 57.662 | 54.844 | 49.622 | 47.886 | 60.554 | 51.669 | 51.123 | 55.187 | 56.580 |
| Equity | 40.654 | 43.147 | 45.680 | 0 | 43.812 | 47.751 | 45.888 | 40.623 | 38.723 | 49.466 | 41.432 | 40.930 | 44.757 | 47.625 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 744 | 306 | 0 | 0 | 1.567 | 0 | 0 | 0 | 0 |
| Short-term debt | -8.075 | -8.661 | 9.644 | 0 | 8.998 | 8.758 | 8.649 | 8.999 | 9.163 | 9.522 | 10.238 | 10.193 | 10.430 | 8.955 |
| Total debt | -8.075 | -8.661 | 9.644 | 0 | 8.998 | 9.503 | 8.955 | 8.999 | 9.163 | 11.089 | 10.238 | 10.193 | 10.430 | 8.955 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HR Management | Management | 1975 | — | — |
J Audit | Audit | 1995 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| Henny Rigmor Smidt Müller | Management | 0 companies |
| JF-Revision | Audit | 0 companies |