| Revenue | DKK 570K | -22% |
| EBITDA | DKK 112K | -62% |
| Net profit | DKK 104K | -57% |
| Total assets | DKK 3,9M | +1% |
| Equity | DKK 3,7M | +3% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 346 | 589 | 498 | 757 | 595 | 600 | 876 | 812 | 794 | 335 | 1.641 | 291 | 727 | 570 |
| Staff expenses | -368 | -464 | -417 | -542 | -500 | -226 | -478 | -477 | -477 | -477 | -350 | -172 | -434 | -458 |
| EBITDA | -21 | 125 | 81 | 215 | 95 | 374 | 398 | 335 | 317 | -142 | 1.290 | 118 | 293 | 112 |
| Depreciation & amort. | -36 | -45 | -69 | -211 | -46 | -46 | -40 | -22 | -22 | -3 | -5 | -0 | -0 | -0 |
| EBIT | -58 | 80 | 12 | 4 | 48 | 328 | 357 | 313 | 296 | -145 | 1.285 | 118 | 293 | 112 |
| Net financials | -9 | -8 | -4 | -4 | -3 | 6 | 2 | -0 | -14 | 2 | -19 | -2 | 15 | 22 |
| Profit before tax | -67 | 73 | 8 | -0 | 45 | 334 | 360 | 313 | 281 | -143 | 1.266 | 116 | 308 | 134 |
| Tax | -16 | 12 | 3 | 24 | 9 | 73 | 80 | 69 | 62 | -31 | 206 | 26 | 69 | 30 |
| Net profit | -51 | 60 | 6 | -24 | 36 | 261 | 280 | 244 | 220 | -112 | 1.060 | 90 | 239 | 104 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.620 | 1.634 | 1.688 | 1.472 | 1.534 | 1.789 | 2.135 | 2.383 | 2.701 | 4.011 | 3.541 | 3.462 | 3.822 | 3.869 |
| Equity | 1.219 | 1.279 | 1.285 | 1.261 | 1.297 | 1.558 | 1.838 | 2.082 | 2.302 | 2.189 | 3.249 | 3.340 | 3.579 | 3.683 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 401 | 354 | 403 | 211 | 237 | 232 | 297 | 301 | 400 | 1.821 | 288 | 118 | 239 | 183 |
| Total debt | 401 | 354 | 403 | 211 | 237 | 232 | 297 | 301 | 400 | 1.821 | 288 | 118 | 239 | 183 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
RP | Audit | 1983 | — | — |
IE Management | Management | 1983 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2016 | |
| Individual | 50.0% | 50.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Revisor Peter Koch Jensen HD | Audit | 0 companies |
| Ingrid Elise Hansen | Management | 0 companies |