| Revenue | DKK 0 | — |
| EBITDA | DKK -167K | -377% |
| Net profit | DKK -229K | -215% |
| Total assets | DKK 806K | -26% |
| Equity | DKK 769K | -23% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 972 | 1.031 | 1.144 | 1.097 | 1.125 | 1.122 | 1.237 | 1.220 | 1.149 | 1.100 | 1.076 | 1.336 | 1.371 | 0 |
| Staff expenses | -479 | -309 | -332 | -410 | -379 | -434 | -372 | -359 | -349 | -277 | -312 | -293 | -280 | -157 |
| EBITDA | 29 | 170 | 213 | 82 | 101 | 91 | 170 | 70 | -3 | -13 | -41 | -3 | 60 | -167 |
| Depreciation & amort. | -47 | -47 | -47 | -0 | -0 | -10 | -5 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -18 | 123 | 166 | 82 | 101 | 80 | 165 | 70 | -3 | -13 | -41 | -3 | 60 | -167 |
| Net financials | 5 | 2 | 5 | 2 | -42 | 32 | -50 | 51 | 136 | 300 | -8 | 36 | 196 | -62 |
| Profit before tax | -14 | 125 | 170 | 83 | 59 | 112 | 115 | 121 | 133 | 288 | -49 | 33 | 256 | -229 |
| Tax | -12 | 31 | 44 | 19 | 13 | 28 | 25 | 27 | 28 | 63 | -9 | 8 | 57 | -0 |
| Net profit | -2 | 95 | 127 | 64 | 45 | 84 | 90 | 94 | 104 | 224 | -40 | 25 | 200 | -229 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 585 | 655 | 732 | 721 | 653 | 694 | 728 | 735 | 759 | 973 | 875 | 847 | 1.096 | 806 |
| Equity | 440 | 534 | 565 | 541 | 522 | 536 | 561 | 585 | 609 | 823 | 773 | 798 | 998 | 769 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 145 | 121 | 167 | 180 | 131 | 158 | 167 | 150 | 150 | 150 | 102 | 49 | 98 | 37 |
| Total debt | 145 | 121 | 167 | 180 | 131 | 158 | 167 | 150 | 150 | 150 | 102 | 49 | 98 | 37 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SH Audit | Audit | 1982 | — | — |
PA Audit | Audit | 1993 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1997 | |
| Individual | 50.0% | 50.0% | 1997 |
| Person | Role here | Other companies |
|---|---|---|
| Sven Halberg | Audit | 0 companies |
| Philip Anthony Addis | Audit | 0 companies |