| Revenue | DKK 127K | -17% |
| EBITDA | DKK 47K | +124% |
| Net profit | DKK 64K | +136% |
| Total assets | DKK 722K | -16% |
| Equity | DKK 655K | -19% |
| Employees | 4 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 518 | 465 | 237 | 93 | 149 | 140 | 74 | 95 | 80 | 117 | 116 | 132 | 153 | 127 |
| Staff expenses | -325 | -199 | -231 | -185 | -136 | -88 | -110 | -148 | -234 | -267 | -246 | -368 | -299 | -53 |
| EBITDA | 227 | 346 | 71 | -17 | 27 | 123 | 49 | 29 | 434 | -133 | 878 | -252 | -192 | 47 |
| Depreciation & amort. | -0 | -0 | -2 | -2 | -2 | -2 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 227 | 346 | 68 | -19 | 25 | 121 | 49 | 29 | 434 | -133 | 878 | -252 | -192 | 47 |
| Net financials | 6 | 8 | 4 | 2 | 0 | -8 | -8 | -8 | -71 | 90 | 25 | -33 | 15 | 17 |
| Profit before tax | 232 | 354 | 72 | -17 | 25 | 113 | 41 | 21 | 363 | -42 | 902 | -284 | -177 | 64 |
| Tax | 58 | 89 | 18 | -0 | 1 | 25 | 9 | 5 | -0 | -0 | 126 | -0 | -0 | -0 |
| Net profit | 174 | 265 | 55 | -17 | 24 | 88 | 32 | 16 | 363 | -42 | 776 | -284 | -177 | 64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.735 | 1.636 | 1.470 | 1.284 | 1.420 | 1.400 | 1.267 | 1.158 | 1.073 | 1.050 | 2.057 | 1.143 | 860 | 722 |
| Equity | 1.294 | 1.426 | 1.347 | 1.193 | 1.081 | 1.033 | 925 | 801 | 1.014 | 822 | 1.493 | 1.087 | 810 | 655 |
| Long-term debt | 251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 190 | 210 | 123 | 91 | 339 | 366 | 342 | 357 | 59 | 228 | 563 | 56 | 51 | 67 |
| Total debt | 441 | 210 | 123 | 91 | 339 | 366 | 342 | 357 | 59 | 228 | 563 | 56 | 51 | 67 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JN Audit | Audit | 1982 | — | — |
AS Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1997 | |
| Individual | 33.3% | 33.3% | 1997 | |
| Individual | 10.0% | 10.0% | 1997 | |
| Individual | 10.0% | 10.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Jes Nygaard Larsen | Audit | 0 companies |
| Ayoe Skov Pedersen | Management | 0 companies |