| Revenue | DKK 297K | -38% |
| EBITDA | DKK -14K | +94% |
| Net profit | DKK -19K | +92% |
| Total assets | DKK 331K | -52% |
| Equity | DKK 306K | -6% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.556 | 1.525 | 1.082 | 1.372 | 1.623 | 1.998 | 1.490 | 1.466 | 1.419 | 1.195 | 490 | 1.483 | 476 | 297 |
| Staff expenses | -1.905 | -1.400 | -1.192 | -1.141 | -1.342 | -1.383 | -1.335 | -1.305 | -1.205 | -1.099 | -589 | -547 | -369 | -311 |
| EBITDA | 566 | 23 | -205 | 54 | 21 | 395 | -64 | -49 | 42 | -80 | -208 | 202 | -232 | -14 |
| Depreciation & amort. | -24 | -24 | -24 | -24 | -16 | -0 | -0 | -0 | -0 | -0 | -0 | -59 | -0 | -0 |
| EBIT | 541 | -1 | -229 | 30 | 5 | 395 | -64 | -49 | 42 | -80 | -208 | 143 | -232 | -14 |
| Net financials | -0 | 0 | -0 | -0 | -3 | -0 | -2 | -0 | 8 | -1 | -1 | -9 | -10 | -5 |
| Profit before tax | 541 | -1 | -229 | 29 | 2 | 395 | -65 | 48 | 50 | -81 | -209 | 134 | -242 | -19 |
| Tax | 135 | -0 | -2 | -0 | -0 | 51 | -0 | -0 | 4 | -0 | -0 | -0 | 3 | -0 |
| Net profit | 406 | -1 | -227 | 30 | 2 | 344 | -65 | 48 | 46 | -81 | -209 | 134 | -244 | -19 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.840 | 1.534 | 1.106 | 1.322 | 1.205 | 1.361 | 1.376 | 1.310 | 1.586 | 1.287 | 1.113 | 1.195 | 683 | 331 |
| Equity | 1.159 | 1.058 | 631 | 661 | 663 | 1.007 | 842 | 890 | 836 | 645 | 435 | 569 | 325 | 306 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 681 | 475 | 475 | 661 | 542 | 354 | 535 | 419 | 750 | 643 | 678 | 626 | 358 | 25 |
| Total debt | 681 | 475 | 475 | 661 | 542 | 354 | 535 | 419 | 750 | 643 | 678 | 626 | 358 | 25 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EO Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Ole Johnsson | Audit | 0 companies |