| Revenue | DKK -114K | +309% |
| EBITDA | DKK -834K | -11% |
| Net profit | DKK -765K | -109% |
| Total assets | DKK 6,2M | -15% |
| Equity | DKK 6,2M | -13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 877 | 906 | 778 | 826 | 571 | 373 | 2.141 | -65 | -64 | -50 | 41 | -28 | -114 |
| Staff expenses | -558 | -615 | -607 | -631 | -431 | -413 | -715 | -77 | -307 | -869 | -6 | -720 | -720 |
| EBITDA | -1.482 | 291 | 172 | 195 | 140 | -40 | 1.426 | -142 | -372 | -919 | 34 | -748 | -834 |
| Depreciation & amort. | 80 | 67 | -32 | -32 | -37 | -43 | -22 | -16 | -11 | -0 | -0 | -0 | -0 |
| EBIT | -1.562 | 225 | 140 | 163 | 103 | -83 | 1.404 | -158 | -383 | -919 | 34 | -748 | -834 |
| Net financials | 48 | 76 | 13 | 22 | -11 | -0 | 17 | 159 | 223 | 1.105 | -1.210 | 381 | 69 |
| Profit before tax | -1.514 | 300 | 152 | 185 | 93 | -83 | 1.421 | 1 | -160 | 185 | -1.175 | -367 | -765 |
| Tax | -393 | 52 | 36 | -1 | 18 | -15 | 317 | 6 | -0 | 6 | -0 | -0 | -0 |
| Net profit | -1.121 | 248 | 116 | 186 | 75 | -68 | 1.104 | -6 | -160 | 180 | -1.175 | -367 | -765 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 9.769 | 9.711 | 9.744 | 9.798 | 9.571 | 9.238 | 12.692 | 10.138 | 9.412 | 10.129 | 7.804 | 7.287 | 6.212 |
| Equity | 8.845 | 8.997 | 9.113 | 9.199 | 9.173 | 8.895 | 9.893 | 9.779 | 9.259 | 9.079 | 7.543 | 7.059 | 6.172 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 582 | 374 | 292 | 292 | 90 | 47 | 2.800 | 359 | 154 | 1.050 | 261 | 228 | 40 |
| Total debt | 582 | 374 | 292 | 292 | 90 | 47 | 2.800 | 359 | 154 | 1.050 | 261 | 228 | 40 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Audit | 1984 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1984 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2020 | |
| Individual | 33.3% | 33.3% | 2020 |
| Person | Role here | Other companies |
|---|---|---|
| Revisionsfirmaet Carl H. Ander sen | Audit | 0 companies |
| Peter Kiilerich | Board of Directors | 0 companies |
| Asger Kristian Jørgensen | Board of Directors | 0 companies |
| Charlotte Kiilerich | Board of Directors | 0 companies |