| Revenue | DKK 622K | +2% |
| EBITDA | DKK -45K | +19% |
| Net profit | DKK -29K | +15% |
| Total assets | DKK 3M | -1% |
| Equity | DKK 2,6M | -1% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 592 | 553 | 659 | 834 | 923 | 782 | 910 | 758 | 642 | 783 | 689 | 668 | 610 | 622 |
| Staff expenses | -543 | -555 | -459 | -614 | -643 | -748 | -669 | -567 | -591 | -755 | -672 | -679 | -665 | -667 |
| EBITDA | 49 | -1 | 200 | 221 | 279 | 34 | 240 | 191 | 51 | 28 | 16 | -11 | -56 | -45 |
| Depreciation & amort. | 5 | 5 | -5 | -3 | -3 | -3 | -3 | -3 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 44 | -7 | 194 | 217 | 276 | 31 | 237 | 188 | 51 | 28 | 16 | -11 | -56 | -45 |
| Net financials | -11 | 5 | 7 | 3 | 4 | 2 | -2 | -5 | -10 | -9 | -13 | -2 | 13 | 8 |
| Profit before tax | 33 | -1 | 201 | 220 | 280 | 33 | 235 | 183 | 41 | 19 | 3 | -13 | -43 | -37 |
| Tax | 9 | 1 | 49 | 51 | 62 | 7 | 52 | 41 | 9 | 5 | 1 | -3 | -9 | -8 |
| Net profit | 24 | -2 | 152 | 169 | 218 | 26 | 184 | 142 | 32 | 14 | 2 | -10 | -34 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.334 | 2.243 | 2.470 | 2.672 | 2.934 | 2.823 | 3.059 | 3.113 | 3.126 | 3.100 | 3.075 | 3.027 | 3.047 | 3.016 |
| Equity | 1.780 | 1.778 | 1.931 | 2.099 | 2.317 | 2.343 | 2.526 | 2.669 | 2.701 | 2.715 | 2.717 | 2.707 | 2.674 | 2.645 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 551 | 463 | 540 | 573 | 617 | 478 | 532 | 444 | 425 | 385 | 357 | 319 | 373 | 371 |
| Total debt | 551 | 463 | 540 | 573 | 617 | 478 | 532 | 444 | 425 | 385 | 357 | 319 | 373 | 371 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ER Management | Management | 1981 | — | — |
MS Audit | Audit | 1981 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Ea Randi Raunsø Thomasen Kaaris | Management | 0 companies |
| Mogens Stern | Audit | 0 companies |