| Revenue | DKK -134K | +131% |
| EBITDA | DKK -138K | +16% |
| Net profit | DKK -198K | +2% |
| Total assets | DKK 4,2M | -1% |
| Equity | DKK 2,8M | -7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.304 | 1.489 | 2.521 | 1.156 | 1.242 | 1.350 | 861 | 949 | 1.145 | 1.241 | 1.019 | 1.318 | -58 | -134 |
| Staff expenses | -1.992 | -2.228 | -1.400 | -1.007 | -978 | -1.116 | -847 | -951 | -1.103 | -1.078 | -944 | -1.045 | -107 | -4 |
| EBITDA | 311 | -739 | 650 | 149 | 264 | 234 | 14 | -2 | 43 | 164 | 75 | 207 | -165 | -138 |
| Depreciation & amort. | 142 | 226 | 15 | 7 | -16 | -16 | -13 | -11 | -12 | -45 | -8 | -31 | -0 | -0 |
| EBIT | 169 | -965 | 635 | 142 | 248 | 218 | 1 | -14 | 31 | 119 | 67 | 176 | -165 | -138 |
| Net financials | -367 | -374 | -210 | -157 | -131 | -80 | -81 | -89 | -63 | -77 | -53 | -46 | -38 | -60 |
| Profit before tax | -198 | -1.339 | 425 | -15 | 118 | 138 | -79 | -103 | -32 | 41 | 14 | 129 | -203 | -198 |
| Tax | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -197 | -1.339 | 425 | -15 | 118 | 138 | -79 | -103 | -32 | 41 | 14 | 129 | -203 | -198 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.712 | 8.520 | 5.776 | 5.409 | 6.117 | 5.992 | 5.692 | 5.563 | 5.617 | 5.324 | 4.916 | 4.570 | 4.250 | 4.227 |
| Equity | 3.133 | 1.794 | 2.219 | 2.204 | 3.122 | 3.260 | 3.181 | 3.078 | 3.046 | 3.087 | 3.101 | 3.231 | 3.028 | 2.829 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 157 | 71 | 72 | 28 | 0 | 0 |
| Short-term debt | 7.579 | 6.726 | 3.557 | 3.205 | 2.995 | 2.732 | 2.511 | 2.485 | 2.415 | 2.166 | 1.742 | 1.311 | 1.222 | 1.398 |
| Total debt | 7.579 | 6.726 | 3.557 | 3.205 | 2.995 | 2.732 | 2.511 | 2.485 | 2.571 | 2.237 | 1.814 | 1.339 | 1.222 | 1.398 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Audit | Audit | 1998 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hvingelby | Audit | 0 companies |