| Revenue | DKK 413K | -278% |
| EBITDA | DKK 192K | +128% |
| Net profit | DKK -407K | +8% |
| Total assets | DKK 4M | -15% |
| Equity | DKK 2,8M | -13% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 983 | 994 | 772 | 331 | 147 | 352 | 872 | 309 | 376 | 194 | 738 | 393 | -232 | 413 |
| Staff expenses | -166 | -124 | -27 | -0 | -0 | -0 | -0 | -0 | -41 | -126 | -458 | -218 | -446 | -222 |
| EBITDA | 72 | 233 | 114 | 331 | 147 | 352 | 872 | 309 | 335 | 68 | 280 | 175 | -678 | 192 |
| Depreciation & amort. | -131 | -131 | -131 | -131 | -131 | -131 | -131 | -131 | -131 | -131 | -121 | -110 | -110 | -110 |
| EBIT | -59 | 101 | -17 | 199 | 15 | 220 | 741 | 178 | 203 | -63 | 159 | 65 | -788 | 81 |
| Net financials | -78 | -49 | -15 | -3 | -52 | 33 | -56 | -69 | -13 | 18 | -23 | 199 | 347 | -488 |
| Profit before tax | -137 | 52 | -32 | 196 | -37 | 254 | 685 | 108 | 191 | -46 | 136 | 264 | -442 | -407 |
| Tax | -0 | -0 | 18 | 73 | 17 | 81 | 176 | 100 | 42 | -10 | -1 | -0 | -0 | -0 |
| Net profit | -137 | 52 | -50 | 123 | -54 | 173 | 510 | 8 | 149 | -36 | 137 | 264 | -442 | -407 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.554 | 5.510 | 5.682 | 5.477 | 5.496 | 5.358 | 5.508 | 4.553 | 4.540 | 4.551 | 4.849 | 4.918 | 4.666 | 3.981 |
| Equity | 2.342 | 2.394 | 2.345 | 2.468 | 2.414 | 2.586 | 3.096 | 3.104 | 3.253 | 3.218 | 3.354 | 3.618 | 3.176 | 2.769 |
| Long-term debt | 1.101 | 1.073 | 1.062 | 1.089 | 1.001 | 511 | 555 | 0 | 0 | 0 | 0 | 41 | 0 | 0 |
| Short-term debt | 2.111 | 2.043 | 2.275 | 1.920 | 2.081 | 2.261 | 1.857 | 1.449 | 1.276 | 1.333 | 1.494 | 1.259 | 1.490 | 1.211 |
| Total debt | 3.212 | 3.116 | 3.338 | 3.009 | 3.082 | 2.772 | 2.412 | 1.449 | 1.276 | 1.333 | 1.494 | 1.300 | 1.490 | 1.211 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EM | Audit | 1982 | — | — |
DR | Audit | 1997 | — | — |
SY Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
RA Audit | Audit | 1982 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 33.3% | 33.3% | 1982 | |
| Individual | 10.0% | 10.0% | 1982 | |
| Individual | 100.0% | 100.0% | 1991 | |
| Individual | 33.3% | 33.3% | 1982 |
| Person | Role here | Other companies |
|---|---|---|
| Ernst Meldgaard Henriksen | Audit | 0 companies |
| Dansk Revisions Central ApS | Audit | 0 companies |
| Steven Yun-Chi Liang | Chief Executive Officer | 0 companies |
| Revi-Nord ApS | Audit | 0 companies |