| Revenue | DKK 40K | -43% |
| EBITDA | DKK 4K | -92% |
| Net profit | DKK 27K | +142% |
| Total assets | DKK 1,2M | +4% |
| Equity | DKK 85K | -27% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 425 | -184 | 139 | 164 | 232 | 114 | 161 | 123 | 161 | 87 | 69 | 2 | 71 | 40 |
| Staff expenses | -235 | -142 | -135 | -152 | -273 | -72 | -46 | -115 | -263 | -370 | -87 | -14 | -18 | -36 |
| EBITDA | 73 | -5 | 4 | -57 | -41 | 41 | 114 | 8 | -103 | -283 | -61 | -12 | 53 | 4 |
| Depreciation & amort. | -0 | -18 | -31 | -0 | -0 | -24 | -39 | -39 | -39 | -39 | -0 | -0 | -0 | -0 |
| EBIT | 73 | -23 | -27 | -57 | -41 | 17 | 75 | -31 | -142 | -322 | -61 | -12 | 53 | 4 |
| Net financials | -30 | -166 | 162 | 7 | -15 | 154 | -15 | 27 | 89 | 336 | -296 | 168 | -42 | 23 |
| Profit before tax | 43 | -84 | 135 | -34 | -55 | 171 | 60 | -4 | -53 | 14 | -357 | 155 | 12 | 27 |
| Tax | -0 | -0 | 44 | 8 | 0 | 23 | 9 | -0 | -8 | 7 | 1 | -0 | 1 | -0 |
| Net profit | 43 | -84 | 90 | -43 | -55 | 147 | 51 | -4 | -45 | 7 | -358 | 156 | 11 | 27 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 954 | 1.186 | 1.298 | 1.102 | 735 | 891 | 943 | 843 | 1.042 | 1.334 | 809 | 1.131 | 1.202 | 1.247 |
| Equity | 364 | 352 | 353 | 220 | 152 | 299 | 350 | 346 | 301 | 308 | -50 | 106 | 117 | 85 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 589 | -834 | 934 | 882 | 583 | 591 | 593 | 497 | 741 | 1.026 | 859 | 1.026 | 1.085 | 1.162 |
| Total debt | 589 | -834 | 934 | 882 | 583 | 591 | 593 | 497 | 741 | 1.026 | 859 | 1.026 | 1.085 | 1.162 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JF Audit | Audit | 1976 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Friis | Audit | 0 companies |