| Revenue | DKK 89K | +42% |
| EBITDA | DKK 55K | +373% |
| Net profit | DKK 35K | +195% |
| Total assets | DKK 123K | +29% |
| Equity | DKK 79K | +80% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 296 | 396 | 329 | 325 | 135 | 204 | 265 | 151 | 132 | 162 | 62 | 89 |
| Staff expenses | -157 | -31 | -76 | -48 | -77 | -85 | -101 | -117 | -90 | -88 | -82 | -34 |
| EBITDA | 30 | 264 | 136 | 206 | 57 | 119 | 164 | 34 | 42 | 73 | -20 | 55 |
| Depreciation & amort. | -198 | -21 | 23 | 26 | 14 | 4 | 9 | 20 | 18 | 18 | 18 | 15 |
| EBIT | -168 | 243 | 114 | 180 | 43 | 115 | 155 | 14 | 24 | 55 | -38 | 40 |
| Net financials | -24 | -11 | -4 | -3 | -2 | -1 | -1 | -1 | -1 | -1 | -1 | -0 |
| Profit before tax | -192 | 232 | 110 | 177 | 42 | 114 | 154 | 13 | 23 | 55 | -39 | 40 |
| Tax | 32 | 19 | 24 | 44 | 10 | 25 | 34 | 3 | 5 | 12 | -2 | 4 |
| Net profit | -224 | 213 | 85 | 133 | 32 | 89 | 120 | 10 | 18 | 43 | -37 | 35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 454 | 453 | 400 | 410 | 288 | 292 | 369 | 217 | 185 | 207 | 95 | 123 |
| Equity | -146 | 66 | 106 | 195 | 127 | 216 | 236 | 146 | 104 | 123 | 44 | 79 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 10 | 32 | 2 | 3 | 13 | 0 | 0 |
| Short-term debt | 600 | 387 | 293 | 215 | 162 | 66 | 101 | 69 | 78 | 71 | 51 | 43 |
| Total debt | 600 | 387 | 293 | 215 | 162 | 76 | 133 | 71 | 81 | 83 | 51 | 43 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Audit | Audit | 1992 | — | — |
AS | Audit | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Jens Weien Svendsen | Audit | 0 companies |
| AKTIESSELSKABET SR-REVISION | Audit | 0 companies |