| Revenue | DKK -942K | +14% |
| EBITDA | DKK -1,5M | -19% |
| Net profit | DKK -2M | -112% |
| Total assets | DKK 8M | -20% |
| Equity | DKK 7,7M | -22% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 884 | -1.295 | — | — | 1.391 | 1.541 | 1.080 | 751 | 840 | 3.897 | 2.242 | 8.994 | -824 | -942 |
| Staff expenses | -607 | -878 | -0 | -0 | -844 | -679 | -603 | -636 | -639 | -759 | -964 | -3.145 | -410 | -449 |
| EBITDA | 277 | -48 | 0 | 0 | 547 | 1.721 | 478 | 115 | 201 | 3.138 | 1.278 | 5.849 | -1.234 | -1.471 |
| Depreciation & amort. | -117 | -184 | -0 | -0 | -157 | 430 | -47 | -88 | -136 | -173 | -210 | -230 | -258 | -167 |
| EBIT | 160 | -233 | 0 | 0 | 390 | 1.292 | 430 | 27 | 66 | 2.966 | 1.068 | 5.619 | -1.492 | -1.638 |
| Net financials | -161 | -82 | 0 | 0 | -71 | 0 | -12 | 23 | 3 | -22 | -315 | 272 | 191 | -76 |
| Profit before tax | -1 | -151 | 0 | 0 | 320 | 1.279 | 419 | 50 | 68 | 2.969 | 753 | 5.890 | -1.193 | -1.713 |
| Tax | -0 | -0 | -0 | -0 | -0 | 24 | 92 | 14 | 18 | 660 | 252 | 1.330 | -250 | 291 |
| Net profit | 19 | -151 | 0 | 0 | 320 | 1.255 | 327 | 36 | 51 | 2.309 | 501 | 4.560 | -944 | -2.005 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.675 | 4.056 | 0 | 0 | 4.085 | 3.369 | 3.566 | 4.201 | 3.901 | 7.052 | 9.112 | 12.466 | 9.954 | 8.005 |
| Equity | 617 | 767 | 0 | 0 | 1.514 | 2.769 | 3.095 | 3.131 | 3.182 | 5.829 | 6.330 | 10.890 | 9.829 | 7.702 |
| Long-term debt | 2.627 | -2.270 | 0 | 0 | 1.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 681 | -1.018 | 0 | 0 | 937 | 600 | 471 | 1.070 | 719 | 1.223 | 2.782 | 1.576 | 125 | 303 |
| Total debt | 3.308 | -3.288 | 0 | 0 | 2.571 | 600 | 471 | 1.070 | 719 | 1.223 | 2.782 | 1.576 | 125 | 303 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 1982 | — | — |
NH | Audit | 1982 | — | — |
TS Management | Management | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Niels Hans Ejler Noiesen | Audit | 0 companies |
| Torben Svejstrup | Management | 0 companies |