| Revenue | DKK 433K | -44% |
| EBITDA | DKK 243K | -47% |
| Net profit | DKK 168K | -48% |
| Total assets | DKK 974K | -5% |
| Equity | DKK 674K | +7% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 885 | 346 | 567 | 721 | 879 | 878 | 651 | 415 | 315 | 907 | 809 | 923 | 777 | 433 |
| Staff expenses | -988 | -272 | -382 | -488 | -470 | -550 | -465 | -87 | -11 | -10 | -230 | -396 | -322 | -190 |
| EBITDA | -40 | 131 | 237 | 288 | 465 | 388 | 250 | 684 | 434 | 897 | 579 | 527 | 455 | 243 |
| Depreciation & amort. | 183 | 112 | -116 | -94 | -138 | -79 | -68 | -36 | -36 | -97 | -97 | -34 | -17 | -17 |
| EBIT | -223 | 19 | 121 | 194 | 327 | 309 | 181 | 648 | 398 | 800 | 482 | 493 | 439 | 226 |
| Net financials | -377 | -222 | -885 | -241 | -203 | -172 | -159 | -196 | -82 | -69 | -21 | -12 | -16 | -9 |
| Profit before tax | -601 | -202 | -764 | -47 | 125 | 137 | 22 | 452 | 316 | 731 | 461 | 481 | 422 | 217 |
| Tax | -134 | -32 | -14 | -7 | 33 | 37 | 1 | 103 | 74 | 166 | 109 | 109 | 97 | 49 |
| Net profit | -467 | -171 | -750 | -40 | 92 | 100 | 22 | 349 | 242 | 565 | 351 | 372 | 326 | 168 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.832 | 1.430 | 2.709 | 2.594 | 2.508 | 2.363 | 2.246 | 884 | 748 | 926 | 732 | 1.050 | 1.031 | 974 |
| Equity | — | -1.000 | -1.750 | -1.790 | -1.698 | -1.598 | -1.576 | -1.227 | -986 | -420 | -69 | 303 | 629 | 674 |
| Long-term debt | 2.445 | 2.287 | 5.154 | 4.926 | 4.728 | 4.474 | 4.243 | 1.723 | 1.443 | 805 | 516 | 377 | 250 | 54 |
| Short-term debt | 2.014 | 894 | 556 | 595 | 535 | 466 | 473 | 862 | 621 | 813 | 498 | 546 | 265 | 232 |
| Total debt | 3.662 | 2.430 | 4.458 | 4.383 | 4.206 | 3.961 | 3.822 | 2.117 | 1.666 | 1.291 | 756 | 735 | 390 | 286 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Audit | Audit | 1994 | — | — |
GR Audit | Audit | 1984 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Palle Søby | Audit | 0 companies |
| GK REVISION ApS | Audit | 0 companies |