| Revenue | DKK -153K | +66% |
| EBITDA | DKK -233K | -41% |
| Net profit | DKK -232K | +76% |
| Total assets | DKK 1,2M | -28% |
| Equity | DKK 945K | -24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 551 | 359 | 325 | -10 | -100 | -137 | -127 | -398 | -191 | -148 | -96 | -349 | -92 | -153 |
| Staff expenses | -364 | -364 | -384 | -424 | -452 | -508 | -380 | -120 | -120 | -120 | -135 | -120 | -73 | -80 |
| EBITDA | 5 | -5 | -59 | 4.297 | -552 | -645 | -507 | -518 | -311 | -268 | -231 | -469 | -166 | -233 |
| Depreciation & amort. | 157 | -157 | -157 | 2.365 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -825 | -825 | -0 |
| EBIT | -153 | -163 | -216 | 1.932 | -552 | -645 | -507 | -518 | -311 | -268 | -231 | -1.294 | -991 | -233 |
| Net financials | 174 | 116 | 258 | 701 | -277 | 438 | 99 | 168 | -44 | 615 | 30 | -149 | 23 | 1 |
| Profit before tax | 21 | -47 | 42 | 2.633 | -828 | -207 | -407 | -350 | -355 | 348 | -201 | -1.443 | -967 | -232 |
| Tax | -15 | 28 | -6 | 455 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 36 | -75 | 48 | 2.178 | -828 | -207 | -407 | -350 | -355 | 348 | -201 | -1.443 | -967 | -232 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.620 | 5.997 | 5.965 | 6.908 | 5.628 | 5.274 | 4.650 | 4.310 | 4.050 | 4.575 | 4.624 | 2.446 | 1.709 | 1.231 |
| Equity | 4.157 | 4.033 | 4.045 | 6.176 | 5.299 | 5.041 | 4.584 | 4.181 | 3.772 | 4.065 | 3.807 | 2.264 | 1.238 | 945 |
| Long-term debt | 0 | 1.563 | 1.567 | 319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 464 | 401 | 353 | 414 | 329 | 232 | 66 | 129 | 278 | 510 | 816 | 181 | 471 | 286 |
| Total debt | 464 | 1.964 | 1.920 | 733 | 329 | 232 | 66 | 129 | 278 | 510 | 816 | 181 | 471 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RN Audit | Audit | 1982 | — | — |
JG Audit | Audit | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 2009 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1996 |
| Person | Role here | Other companies |
|---|---|---|
| REVISION NORD A/S | Audit | 0 companies |
| Jan Georg Hansen | Audit | 0 companies |
| Helge Erhard Sørensen | Board of Directors | 0 companies |
| Jette Hede | Board of Directors | 0 companies |
| Jesper Nutzhorn Hede | Board of Directors | 0 companies |
| Ninna Trolle Borup | Board of Directors | 0 companies |